0.661
Revenue¥B
0.698
0.724
0.771
0.814
0.877
0.937
0.991
1.049
1.130
1.174
0.735
6.01%
6.07%
71
26.68
Revenue growth%
28.66
31.25
33.15
31.07
32.40
33.75
36.60
37.33
35.86
35.44
28.66
35.86
33.45
65
8.45
Gross margin%
35.38
36.99
35.97
35.51
37.42
36.02
38.22
38.83
38.29
39.86
12.51
38.29
37.20
45
27.95
Operating margin%
22.30
19.90
21.72
24.54
25.19
22.43
25.02
23.34
20.95
20.37
7.73
22.43
22.36
74
21.90
Net margin%
31.81
33.57
32.00
32.62
30.92
33.57
35.69
35.72
33.23
34.95
10.36
34.95
33.40
68
17.20
P/E ratio (avg)x
17.27
16.25
15.06
15.73
15.87
16.00
17.79
20.18
20.54
22.09
32.09
20.18
16.76
56
10.63
EV/EBITx
46.42
46.02
53.93
54.79
64.43
73.23
71.74
81.46
93.94
107.3
21.12
81.46
68.08
80
2.95
FCF yield (avg)%
21.65
22.19
23.25
20.41
23.04
23.28
24.04
26.21
27.06
28.13
14.60
26.21
23.27
36
11.83
FCF margin%
21.15
19.36
19.37
18.84
21.77
23.34
22.85
23.57
20.92
18.91
19.87
22.85
21.03
35
0.601
FCF / Net incomex
1.817
1.971
2.219
2.387
2.345
2.723
2.957
2.854
3.071
3.043
0.780
2.957
2.555
85
25.75
ROIC%
2.22
1.44
3.80
6.01
8.98
8.19
10.84
11.34
12.45
10.42
7.73
10.84
8.58
43
12.31
Return on equity%
18.94
20.72
19.50
18.52
19.52
19.13
18.15
17.61
20.42
19.51
13.54
19.13
19.31
76
24.73
Return on assets%
25.49
24.17
25.16
26.14
25.33
25.29
23.26
24.05
26.97
25.39
19.27
25.29
25.31
76
6.59
EPS¥
7.60
7.35
7.12
7.48
7.07
7.07
6.67
6.31
6.46
5.84
7.12
(3.73%)
(1.82%)
—
9.16
EPS growth%
4.23
4.45
2.92
1.23
1.28
0.40
0.98
0.40
0.40
3.05
20.95
0.40
1.25
19
1.80
Bookvalue per sh¥
9.29
9.29
8.82
9.47
9.01
9.30
9.04
8.91
8.47
8.15
1.57
(1.99%)
(2.84%)
—
6.50
FCF per share¥
4.64
4.50
4.94
4.72
4.93
4.97
4.73
4.59
4.69
5.26
7.11
1.30%
0.71%
—
9.88
Dividend per sh¥
7.92
8.90
10.16
10.29
11.20
12.68
14.75
14.63
14.07
13.94
10.12
4.48%
6.93%
—
11.16
Div yield (avg)%
21.53
23.04
21.92
19.62
21.12
23.10
24.07
21.95
23.71
21.78
26.55
23.10
21.93
27
26.35
Payout ratio%
10.54
9.94
10.60
8.80
9.12
8.68
10.63
8.08
5.50
4.29
24.07
8.08
8.96
72
102.5
Shares (diluted)M
86.75
85.58
90.29
78.45
69.91
61.71
65.00
63.74
54.22
54.72
103.4
(4.78%)
(3.82%)
76
22.61
Buyback yield%
5.04
6.54
4.68
6.83
4.20
6.61
9.22
9.65
9.56
7.54
4.34
9.22
6.72
51
1.703
D/E ratiox
1.276
1.281
1.446
1.407
1.426
1.423
1.673
1.684
1.629
1.863
0.820
1.673
1.436
49
630.8
Enterprise value¥M
676.4
740.0
662.6
685.0
667.1
703.8
632.8
624.3
634.9
663.7
611.9
(0.10%)
(0.46%)
67
565.6
LT debt¥M
184.8
180.9
196.1
220.7
238.4
271.5
251.5
260.6
247.5
256.4
673.1
1.47%
4.11%
66
Revenue
¥1.174B
6.07%
1.00×
Cost of revenue
¥519.3M
6.50%
1.04×
Operating expenses
¥279.5M
5.92%
0.99×
Goodwill & intangibles
17.55%
Cash and investments
17.27%
Spread over hurdle
91.21%