0.679
Revenue¥B
0.710
0.738
0.776
0.819
0.869
0.906
0.961
1.006
1.063
1.104
0.706
4.90%
5.08%
51
11.99
Revenue growth%
18.25
19.27
18.95
20.06
18.37
16.89
14.98
13.57
13.39
13.03
5.03
13.57
17.57
63
21.79
Gross margin%
12.77
10.40
12.28
9.30
7.84
6.47
4.43
6.41
3.62
3.19
16.61
4.43
7.16
11
27.01
Operating margin%
13.78
16.73
16.40
13.68
11.58
10.97
8.64
9.18
11.67
11.85
20.15
10.97
11.76
81
14.50
Net margin%
26.03
25.55
27.86
26.45
27.50
26.21
27.44
29.05
29.15
27.92
20.51
27.92
27.47
34
33.94
P/E ratio (avg)x
12.69
12.18
13.04
13.08
11.78
11.26
10.55
10.02
8.821
9.247
34.97
10.02
11.52
56
37.27
EV/EBITx
15.99
16.59
17.06
20.44
23.78
23.71
25.51
30.05
34.19
33.35
21.07
30.05
23.74
74
3.90
FCF yield (avg)%
20.35
18.15
18.69
17.98
20.32
18.27
20.92
23.45
23.95
23.33
19.83
23.33
20.34
13
12.90
FCF margin%
29.53
27.58
29.55
31.23
30.06
30.68
28.69
30.15
29.08
31.65
20.07
30.15
29.81
18
1.440
FCF / Net incomex
1.105
1.078
1.176
1.110
1.253
1.376
1.413
1.545
1.706
1.921
1.016
1.545
1.315
35
21.57
ROIC%
21.76
21.58
23.94
25.09
24.04
22.16
22.01
23.94
23.48
22.67
19.55
22.67
23.08
13
24.20
Return on equity%
3.62
2.46
3.69
5.68
3.23
2.97
3.33
4.45
2.04
0.40
22.40
2.97
3.28
77
28.18
Return on assets%
16.32
15.90
13.86
15.32
12.95
14.87
17.44
18.40
19.57
20.06
9.10
18.40
16.11
93
1.01
EPS¥
4.63
5.46
5.74
5.99
6.57
7.67
8.47
9.09
10.69
11.32
1.06
11.50%
11.27%
—
27.02
EPS growth%
3.68
3.09
3.54
4.82
1.85
3.96
4.35
5.54
6.62
7.87
25.37
5.54
4.16
42
2.65
Bookvalue per sh¥
2.35
2.68
2.85
2.89
3.12
3.17
3.47
3.38
3.47
3.49
0.68
2.30%
5.53%
—
0.61
FCF per share¥
0.75
0.86
0.90
1.03
1.15
1.26
1.43
1.48
1.56
1.68
0.69
7.91%
8.69%
—
1.78
Dividend per sh¥
3.59
3.39
3.38
3.50
4.06
4.61
5.32
5.37
5.33
5.06
3.21
4.49%
3.38%
—
29.43
Div yield (avg)%
14.82
14.59
14.39
13.21
12.90
14.44
13.97
14.01
15.00
14.52
27.31
14.44
14.41
6
17.75
Payout ratio%
28.24
29.53
27.06
24.86
23.22
23.22
24.77
25.54
27.82
25.53
5.70
25.53
25.54
68
197.0
Shares (diluted)M
239.3
259.8
280.8
287.7
333.1
384.8
365.1
391.9
436.4
414.1
202.7
4.45%
7.12%
80
11.67
Buyback yield%
20.41
21.48
21.93
22.44
25.33
24.90
25.69
25.82
23.45
23.43
8.14
24.90
23.44
18
1.631
D/E ratiox
0.223
0.233
0.221
0.221
0.221
0.235
0.237
0.271
0.312
0.299
0.338
0.271
0.234
59
0.889
Enterprise value¥B
1.262
1.286
1.473
1.494
1.766
1.721
1.678
1.646
1.893
2.169
0.681
4.20%
6.50%
21
0.171
LT debt¥B
1.026
1.181
1.345
1.340
1.264
1.201
1.134
1.302
1.236
1.283
0.188
0.31%
2.33%
47
Revenue
¥1.104B
5.08%
1.00×
Cost of revenue
¥751.0M
5.03%
1.00×
Operating expenses
¥218.2M
5.29%
1.02×
Cash and investments
18.94%
Goodwill & intangibles
15.87%