0.936
Revenue¥B
0.660
0.713
0.765
0.808
0.875
0.937
1.015
1.072
1.136
1.188
0.976
6.31%
6.79%
56
22.22
Revenue growth%
31.63
28.94
26.69
28.45
27.85
27.41
26.34
25.39
26.59
24.97
2.78
26.34
27.05
39
24.66
Gross margin%
19.47
19.13
18.14
18.82
20.28
19.93
21.77
22.24
22.47
23.80
26.04
22.24
20.10
92
27.05
Operating margin%
5.41
5.79
5.46
2.72
0.65
0.70
1.47
4.45
6.37
8.07
21.06
4.45
4.93
47
29.31
Net margin%
9.64
9.50
9.51
9.24
8.88
10.51
8.07
8.01
6.96
9.52
12.25
8.07
9.37
81
34.96
P/E ratio (avg)x
19.90
22.76
27.01
31.63
35.57
36.09
39.30
45.56
55.07
59.69
33.24
45.56
35.83
91
36.06
EV/EBITx
50.09
52.27
49.43
54.76
58.77
57.53
59.15
56.89
51.84
48.80
35.47
56.89
53.51
33
23.22
FCF yield (avg)%
16.58
17.43
15.21
17.84
20.16
17.40
17.27
18.89
21.89
22.74
16.45
18.89
17.64
52
12.45
FCF margin%
1.69
0.40
0.40
3.34
5.30
2.88
2.19
3.30
5.12
7.68
28.18
3.30
3.09
84
0.534
FCF / Net incomex
2.230
2.372
2.693
2.731
3.084
2.996
3.109
3.709
3.736
3.755
1.491
3.709
3.040
68
9.14
ROIC%
26.94
28.47
29.17
28.28
25.54
23.53
23.58
24.43
22.17
19.74
10.31
23.53
24.98
16
24.88
Return on equity%
35.31
33.54
34.13
33.35
31.13
33.28
33.52
34.21
32.63
35.39
26.14
33.52
33.53
60
8.29
Return on assets%
23.66
25.07
25.97
28.46
31.01
30.26
30.68
29.25
28.91
28.91
4.27
29.25
28.91
59
0.65
EPS¥
2.39
2.39
2.59
2.64
2.61
2.86
3.14
3.45
3.74
3.50
0.67
5.99%
5.36%
—
27.70
EPS growth%
0.40
0.40
0.40
0.40
1.20
2.56
0.40
2.52
4.08
6.23
23.62
2.56
0.80
52
2.44
Bookvalue per sh¥
1.54
1.78
2.04
2.02
2.18
2.45
2.37
2.65
2.65
2.90
1.41
5.86%
6.93%
—
2.39
FCF per share¥
1.85
1.69
1.91
2.14
2.20
2.20
2.10
2.33
2.59
2.47
1.28
2.38%
3.86%
—
1.84
Dividend per sh¥
2.10
2.20
2.37
2.41
2.18
1.89
2.00
2.04
1.83
1.96
2.52
(2.10%)
0.04%
—
27.05
Div yield (avg)%
20.10
22.23
22.56
22.26
19.84
19.07
20.76
22.74
22.29
24.65
11.68
22.29
22.24
88
24.66
Payout ratio%
30.35
31.83
29.71
27.94
29.55
31.36
30.18
28.81
27.99
26.87
29.11
28.81
29.63
91
170.5
Shares (diluted)M
230.4
224.5
254.2
264.1
280.3
273.0
281.7
304.7
351.2
388.7
174.4
6.76%
6.58%
79
9.48
Buyback yield%
12.13
11.55
9.74
11.37
12.58
12.96
11.85
13.55
12.48
11.12
16.22
12.48
11.99
68
1.508
D/E ratiox
1.610
1.591
1.440
1.495
1.668
1.859
1.977
2.109
2.052
1.957
0.476
1.977
1.764
61
0.988
Enterprise value¥B
0.823
0.964
1.111
1.316
1.424
1.460
1.470
1.635
1.747
1.866
0.335
5.55%
10.37%
27
0.832
LT debt¥B
1.691
1.990
2.257
2.343
2.659
3.029
2.918
3.316
3.928
4.092
0.078
9.01%
9.96%
48
Revenue
¥1.188B
6.79%
1.00×
Cost of revenue
¥681.4M
7.13%
1.03×
Operating expenses
¥182.9M
6.43%
0.97×
Cash and investments
21.49%
Goodwill & intangibles
18.14%