0.688
Revenue¥B
0.657
0.711
0.785
0.850
0.925
1.008
1.121
1.209
1.315
1.438
0.748
9.22%
9.04%
64
2.21
Revenue growth%
25.72
26.30
28.69
30.10
32.15
33.70
33.54
36.15
37.62
38.77
6.45
36.15
32.84
17
17.45
Gross margin%
26.73
27.25
26.46
25.75
27.95
29.09
29.71
32.54
34.71
36.89
6.81
32.54
28.52
35
24.54
Operating margin%
7.55
7.72
6.20
8.08
10.67
13.43
11.01
12.58
13.57
15.24
29.97
13.43
10.84
35
19.82
Net margin%
7.28
9.28
10.54
12.26
13.59
16.54
17.04
18.02
17.04
15.44
28.17
17.04
14.52
25
33.92
P/E ratio (avg)x
61.08
73.10
78.31
79.99
84.84
83.77
90.02
96.47
114.7
114.3
19.47
96.47
84.30
24
26.23
EV/EBITx
10.85
11.63
12.13
12.78
12.41
11.20
11.17
11.56
11.01
10.80
7.130
11.17
11.38
82
22.58
FCF yield (avg)%
11.71
12.62
12.50
12.45
14.83
13.65
13.40
13.28
14.89
16.38
28.64
13.65
13.34
76
2.49
FCF margin%
5.70
3.97
1.58
4.37
6.20
5.19
5.21
4.69
5.33
7.00
26.63
5.21
5.20
40
1.235
FCF / Net incomex
1.170
1.339
1.569
1.811
1.733
1.792
1.816
2.078
2.096
1.997
1.378
1.997
1.802
44
8.02
ROIC%
23.11
24.63
23.93
21.58
22.98
23.06
20.91
21.98
22.29
20.11
29.50
21.98
22.64
18
7.66
Return on equity%
25.78
27.23
29.16
26.19
28.71
29.72
29.46
29.93
29.82
27.37
24.52
29.72
28.94
88
2.32
Return on assets%
29.57
32.22
32.04
32.53
32.33
30.39
29.16
28.48
25.95
23.97
13.26
28.48
29.98
26
0.36
EPS¥
0.29
0.30
0.29
0.28
0.27
0.31
0.33
0.32
0.31
0.30
0.37
1.68%
0.34%
—
13.48
EPS growth%
11.85
13.12
11.88
11.92
11.53
13.29
15.18
14.75
13.62
11.34
9.04
13.62
12.52
88
0.47
Bookvalue per sh¥
0.71
0.75
0.79
0.81
0.88
0.95
1.10
1.07
1.24
1.31
0.15
8.13%
6.73%
—
0.38
FCF per share¥
0.11
0.10
0.12
0.14
0.16
0.16
0.18
0.19
0.21
0.22
0.37
6.44%
8.76%
—
0.28
Dividend per sh¥
0.53
0.56
0.52
0.49
0.46
0.41
0.46
0.44
0.41
0.42
0.23
(1.41%)
(1.55%)
—
25.93
Div yield (avg)%
16.28
13.80
15.08
13.93
14.56
15.83
13.45
16.09
15.47
14.60
4.50
15.47
14.84
50
16.69
Payout ratio%
17.41
18.63
17.61
17.85
16.01
17.53
17.01
14.30
15.67
12.98
27.40
15.67
17.21
38
763.5
Shares (diluted)M
594.8
573.5
522.4
490.6
430.4
395.2
373.5
375.8
358.9
385.4
729.4
(2.18%)
(3.62%)
80
8.81
Buyback yield%
6.60
5.55
5.79
7.98
8.10
7.92
8.77
9.69
11.79
10.24
26.37
9.69
8.04
59
1.435
D/E ratiox
1.168
1.116
1.045
1.019
1.057
1.086
1.120
1.116
1.142
1.162
0.914
1.120
1.116
70
871.8
Enterprise value¥M
685.4
681.1
734.2
826.0
803.2
910.9
902.0
896.6
952.7
900.6
746.2
2.32%
2.05%
78
366.1
LT debt¥M
378.2
355.5
379.4
390.3
374.0
372.9
386.1
396.4
450.0
420.5
286.8
2.37%
1.18%
26
Revenue
¥1.438B
9.04%
1.00×
Cost of revenue
¥1.006B
9.04%
1.00×
Operating expenses
¥290.0M
8.20%
0.93×
Goodwill & intangibles
18.65%