1.055
Revenue¥B
0.766
0.821
0.908
0.996
1.091
1.200
1.284
1.378
1.529
1.675
1.178
8.95%
8.95%
87
22.90
Revenue growth%
20.17
19.70
20.58
18.32
19.73
22.41
20.93
18.49
16.84
14.38
20.72
18.49
19.71
73
4.77
Gross margin%
18.76
17.45
17.08
19.86
18.18
20.35
18.18
19.54
21.77
20.86
12.28
20.35
19.15
61
28.98
Operating margin%
0.40
1.57
0.40
3.23
2.73
3.74
6.57
6.98
9.24
10.92
23.12
6.98
3.49
80
2.08
Net margin%
27.72
30.55
30.12
28.72
28.46
28.19
27.55
28.30
25.98
24.26
16.96
27.55
28.25
45
19.29
P/E ratio (avg)x
41.84
42.54
46.98
50.07
45.54
42.24
46.57
42.10
40.40
43.29
12.94
42.24
42.92
54
8.351
EV/EBITx
17.22
18.83
19.57
17.83
15.77
16.36
14.28
15.66
15.38
15.69
32.88
15.66
16.07
54
19.32
FCF yield (avg)%
20.82
19.48
22.16
19.76
17.53
18.00
16.63
13.73
15.03
14.13
6.59
15.03
17.77
89
27.38
FCF margin%
29.65
28.28
27.02
27.04
26.22
26.76
24.68
26.44
25.00
22.37
23.64
25.00
26.60
47
0.838
FCF / Net incomex
1.321
1.275
1.436
1.461
1.513
1.684
1.773
1.839
1.831
1.684
0.514
1.773
1.598
41
22.75
ROIC%
17.91
20.38
20.09
21.18
18.67
18.63
18.96
20.56
23.19
23.31
23.29
20.56
20.23
79
12.73
Return on equity%
11.74
9.71
6.98
6.41
3.94
5.51
5.11
6.86
6.23
7.86
17.90
6.23
6.63
48
15.02
Return on assets%
3.65
1.14
0.40
0.40
2.14
0.85
0.40
0.40
0.40
3.11
6.72
0.40
0.63
37
0.75
EPS¥
0.95
0.88
0.83
0.89
0.86
0.76
0.80
0.79
0.82
0.76
0.81
(2.37%)
(1.91%)
—
8.70
EPS growth%
28.85
31.00
32.52
30.97
30.61
29.79
27.23
27.96
26.02
24.91
10.41
27.23
29.32
29
0.52
Bookvalue per sh¥
1.64
1.91
2.24
2.67
3.16
3.11
3.54
3.66
4.18
4.43
1.26
6.98%
12.01%
—
0.58
FCF per share¥
1.43
1.53
1.57
1.55
1.52
1.62
1.71
1.79
1.96
2.02
0.53
5.93%
5.13%
—
0.49
Dividend per sh¥
1.55
1.48
1.62
1.75
1.99
2.08
2.43
2.58
2.50
2.42
0.74
3.95%
5.91%
—
29.50
Div yield (avg)%
23.09
23.23
24.13
23.69
23.57
21.98
20.33
17.53
18.37
19.23
5.46
19.23
22.53
29
20.51
Payout ratio%
7.45
5.00
3.16
5.45
7.48
7.36
7.25
6.58
8.79
9.51
2.35
7.36
7.30
69
0.722
Shares (diluted)B
0.923
1.022
1.102
1.155
1.269
1.251
1.147
1.142
1.311
1.460
0.742
2.85%
5.69%
89
23.75
Buyback yield%
5.99
7.23
6.71
5.41
6.48
6.62
6.76
7.00
6.21
6.22
10.17
6.62
6.55
15
1.678
D/E ratiox
0.748
0.817
0.896
0.941
0.919
0.967
0.961
1.061
1.173
1.155
0.223
1.061
0.951
8
547.3
Enterprise value¥M
910.5
848.9
845.6
896.2
906.0
840.7
903.4
795.2
700.5
767.7
675.4
(3.26%)
(1.75%)
72
1,186
LT debt¥M
415.2
430.8
444.9
447.8
494.8
472.8
494.3
481.1
461.2
492.0
580.1
(0.11%)
1.36%
60
Revenue
¥1.675B
8.95%
1.00×
Cost of revenue
¥1.054B
8.56%
0.96×
Operating expenses
¥322.9M
9.76%
1.08×
Goodwill & intangibles
17.76%
Cash and investments
16.73%