0.209
Revenue¥B
0.860
0.899
0.940
0.976
1.007
1.066
1.118
1.147
1.184
1.228
0.216
4.06%
4.07%
83
18.74
Revenue growth%
19.22
17.12
16.35
14.15
13.21
13.54
15.98
14.48
13.62
15.44
23.80
14.48
14.96
86
14.74
Gross margin%
27.86
29.29
29.77
27.27
24.74
22.29
22.86
20.54
19.92
17.35
3.01
20.54
23.80
24
10.82
Operating margin%
18.83
19.64
17.82
16.44
16.48
14.93
13.17
15.26
14.00
12.71
26.11
14.00
15.85
66
10.48
Net margin%
19.74
16.93
17.75
14.91
13.15
13.25
13.57
16.42
15.12
16.85
10.25
15.12
15.77
75
11.50
P/E ratio (avg)x
14.30
13.24
12.43
13.35
14.15
12.94
12.60
13.89
15.45
16.81
28.95
13.89
13.62
84
35.19
EV/EBITx
16.69
16.56
15.59
13.43
13.09
13.71
13.23
11.23
9.588
8.555
35.56
11.23
13.33
41
28.12
FCF yield (avg)%
26.14
27.12
27.90
25.61
25.02
26.89
25.30
25.78
27.65
26.59
27.52
26.59
26.36
51
10.45
FCF margin%
4.46
1.91
1.64
3.33
0.52
0.40
0.40
0.40
0.40
0.40
7.75
0.40
0.46
60
1.087
FCF / Net incomex
0.195
0.189
0.195
0.200
0.197
0.181
0.179
0.172
0.169
0.172
1.061
0.172
0.185
68
29.36
ROIC%
4.63
2.71
3.38
3.41
1.91
0.40
2.41
3.88
6.67
3.94
28.09
3.88
3.39
53
25.43
Return on equity%
0.40
0.40
0.40
0.40
0.40
2.43
4.54
3.02
5.23
3.84
10.81
3.84
1.42
54
16.90
Return on assets%
13.67
13.63
15.30
16.00
15.49
13.12
11.70
9.05
6.50
4.84
19.90
9.05
13.37
43
0.69
EPS¥
1.36
1.31
1.37
1.50
1.42
1.29
1.20
1.31
1.26
1.17
0.74
(3.91%)
(0.69%)
—
25.28
EPS growth%
27.34
29.54
31.94
31.26
33.78
32.78
33.24
30.75
29.42
29.14
27.65
30.75
31.00
50
2.52
Bookvalue per sh¥
3.88
3.77
3.74
4.20
4.68
4.72
5.03
5.31
5.65
5.57
0.48
3.57%
5.33%
—
1.28
FCF per share¥
2.49
2.56
2.91
3.14
3.10
3.46
3.21
3.42
3.67
3.94
0.78
4.91%
5.43%
—
1.25
Dividend per sh¥
3.06
2.84
2.66
3.07
2.93
2.80
2.84
2.67
2.60
2.93
0.77
(0.04%)
0.53%
—
18.21
Div yield (avg)%
20.18
22.55
24.75
23.37
23.22
23.27
25.46
26.12
26.53
23.63
9.70
25.46
23.50
27
14.49
Payout ratio%
18.52
17.28
15.10
13.33
10.71
12.79
15.33
17.18
14.31
13.25
29.73
14.31
14.70
7
140.7
Shares (diluted)M
153.5
137.4
147.0
150.6
166.0
176.0
178.2
162.7
169.9
184.2
147.4
2.11%
1.85%
19
8.57
Buyback yield%
5.99
7.45
8.21
8.99
7.88
8.97
10.97
10.02
10.45
8.28
14.21
10.02
8.63
40
1.551
D/E ratiox
1.166
1.100
1.013
0.988
0.933
0.849
0.914
0.781
0.746
0.713
1.795
0.781
0.923
31
0.927
Enterprise value¥B
0.761
0.772
0.740
0.768
0.866
0.937
1.090
1.038
1.031
1.010
0.638
3.11%
4.16%
25
0.618
LT debt¥B
1.698
1.774
2.006
2.077
2.105
2.410
2.689
2.645
2.664
3.054
1.033
7.73%
7.85%
41
Revenue
¥1.228B
4.07%
1.00×
Cost of revenue
¥801.8M
3.63%
0.96×
Operating expenses
¥293.9M
4.71%
1.06×
Goodwill & intangibles
16.13%