0.513
Revenue¥B
1.193
1.206
1.207
1.217
1.201
1.219
1.230
1.232
1.267
1.278
0.536
1.26%
0.90%
20
8.35
Revenue growth%
24.27
21.50
20.35
18.29
20.11
20.12
21.89
21.89
21.42
23.64
9.23
21.89
21.46
57
13.82
Gross margin%
23.77
21.10
22.72
24.88
24.24
25.82
26.93
25.21
23.37
21.93
28.52
25.21
24.01
84
13.18
Operating margin%
18.08
15.10
17.23
15.19
16.11
15.33
17.47
18.80
19.42
19.27
10.82
18.80
17.35
93
27.06
Net margin%
20.32
20.84
18.77
16.35
19.11
18.79
18.77
20.72
18.22
19.50
18.23
18.79
18.95
65
30.13
P/E ratio (avg)x
25.48
22.81
25.02
25.20
23.58
25.58
26.96
29.92
30.05
27.76
29.78
27.76
25.53
85
33.20
EV/EBITx
22.13
23.37
23.36
25.70
25.64
26.82
30.54
32.39
34.17
38.39
18.40
32.39
26.26
9
9.16
FCF yield (avg)%
23.33
24.09
22.00
19.69
20.10
17.18
19.76
19.35
19.78
18.30
16.19
19.35
19.77
6
5.35
FCF margin%
3.69
5.08
5.01
3.06
1.73
2.25
5.15
4.58
2.60
4.11
17.56
4.11
3.90
18
1.204
FCF / Net incomex
2.502
2.639
2.850
3.025
3.384
3.977
3.733
4.047
3.977
4.323
1.141
3.977
3.558
73
13.61
ROIC%
15.90
16.73
16.29
19.19
18.45
17.00
17.50
20.33
19.54
20.92
19.60
19.54
17.97
16
19.21
Return on equity%
24.31
24.84
25.08
23.15
20.86
23.15
25.14
27.08
25.67
23.27
13.38
25.14
24.58
92
26.39
Return on assets%
5.27
5.36
7.70
10.29
9.19
8.92
8.91
7.09
8.33
9.80
20.67
8.91
8.62
36
4.01
EPS¥
2.79
3.07
3.18
3.68
4.04
4.67
4.58
5.02
5.82
6.18
4.38
8.88%
7.59%
—
20.10
EPS growth%
20.41
21.40
24.09
26.03
25.33
25.84
27.93
29.06
31.70
30.75
9.49
29.06
25.93
28
3.02
Bookvalue per sh¥
6.54
6.31
6.88
7.63
7.04
6.77
6.69
7.39
7.32
7.44
3.50
1.13%
1.43%
—
6.62
FCF per share¥
4.95
5.01
4.68
4.16
4.28
3.63
3.56
3.37
3.42
3.28
6.31
(5.18%)
(5.16%)
—
2.81
Dividend per sh¥
5.76
5.16
4.85
4.98
4.34
4.41
4.60
4.55
3.93
3.99
1.90
(1.69%)
(3.60%)
—
25.06
Div yield (avg)%
31.93
31.40
30.20
30.97
31.81
29.01
26.12
28.39
26.95
28.88
12.61
28.39
29.61
87
2.41
Payout ratio%
0.40
1.10
4.02
5.44
3.00
1.04
1.36
4.14
3.40
0.42
18.42
1.36
2.18
60
85.50
Shares (diluted)M
86.02
86.72
92.97
84.49
82.60
87.92
89.73
95.42
100.6
97.60
86.71
3.39%
0.91%
31
24.48
Buyback yield%
22.92
22.35
23.75
25.69
28.52
25.72
27.35
25.29
28.28
27.93
15.16
27.35
25.71
13
0.999
D/E ratiox
1.435
1.415
1.332
1.247
1.225
1.131
1.005
1.085
1.140
1.046
1.241
1.085
1.182
39
790.6
Enterprise value¥M
547.1
510.1
484.0
478.2
439.3
432.5
425.3
443.2
467.6
506.0
239.8
2.87%
(0.09%)
67
1,039
LT debt¥M
409.2
384.6
368.2
332.8
309.2
327.2
299.0
282.2
304.9
269.0
233.1
(2.75%)
(3.38%)
83
Revenue
¥1.278B
0.90%
1.00×
Cost of revenue
¥763.1M
0.78%
0.99×
Operating expenses
¥250.0M
1.14%
1.02×
Goodwill & intangibles
20.89%
Cash and investments
13.84%