0.449
Revenue¥B
0.925
0.980
1.002
1.026
1.069
1.103
1.150
1.214
1.270
1.302
0.502
4.02%
4.03%
35
18.25
Revenue growth%
25.77
27.19
26.24
27.31
27.39
26.58
25.73
24.74
24.84
25.97
4.84
25.73
26.10
79
10.82
Gross margin%
28.45
27.16
30.15
32.42
30.83
29.23
28.76
30.51
29.39
30.58
13.22
29.39
29.77
42
22.93
Operating margin%
23.38
22.46
22.79
20.38
19.03
21.54
22.73
20.25
21.93
23.87
11.73
21.93
22.19
26
26.81
Net margin%
2.83
4.38
7.26
6.45
8.37
6.81
6.57
7.31
5.62
8.59
23.78
6.81
6.69
5
21.30
P/E ratio (avg)x
14.54
14.31
14.46
15.40
15.91
14.54
14.64
13.33
14.39
14.40
33.35
14.40
14.50
27
13.88
EV/EBITx
22.46
24.41
26.67
28.87
30.60
31.00
29.41
31.81
35.26
32.83
35.50
31.81
30.01
44
20.80
FCF yield (avg)%
25.00
24.51
22.69
24.59
22.54
20.55
22.82
22.09
23.05
23.30
4.76
22.82
22.94
65
12.88
FCF margin%
22.38
25.30
27.63
25.42
22.55
23.37
21.48
23.60
25.39
25.05
10.81
23.60
24.32
70
0.764
FCF / Net incomex
1.373
1.334
1.421
1.468
1.555
1.633
1.590
1.711
1.663
1.559
1.483
1.633
1.557
8
27.50
ROIC%
13.00
11.18
13.21
11.34
8.42
8.54
8.59
8.72
9.95
11.40
21.92
8.72
10.57
73
14.53
Return on equity%
20.84
21.64
23.19
23.68
24.33
24.55
22.21
23.29
24.95
24.47
24.18
24.47
23.48
34
7.21
Return on assets%
3.70
1.27
2.13
0.40
0.40
0.40
1.89
4.16
7.12
7.59
6.39
4.16
2.01
56
1.21
EPS¥
0.63
0.68
0.75
0.82
0.92
0.95
0.94
1.08
1.29
1.34
1.34
7.87%
9.50%
—
11.81
EPS growth%
24.16
27.15
30.06
33.01
31.17
31.40
34.37
35.28
33.20
34.56
8.56
34.37
32.21
46
0.24
Bookvalue per sh¥
0.27
0.23
0.24
0.24
0.25
0.24
0.20
0.20
0.20
0.17
0.36
(7.87%)
(4.74%)
—
0.24
FCF per share¥
0.79
0.85
0.78
0.82
0.90
0.93
0.82
0.83
0.81
0.83
1.11
(1.58%)
0.21%
—
1.17
Dividend per sh¥
1.02
0.96
1.01
1.13
1.11
1.05
1.12
1.24
1.15
1.30
1.17
3.23%
3.70%
—
10.47
Div yield (avg)%
4.65
4.34
4.32
2.36
4.04
6.02
3.13
1.69
2.11
1.47
5.30
2.11
3.59
83
5.60
Payout ratio%
21.84
21.12
20.89
19.20
20.48
22.29
20.38
19.06
21.40
20.94
29.08
20.94
20.91
46
0.706
Shares (diluted)B
1.022
1.065
1.187
1.192
1.331
1.269
1.366
1.433
1.386
1.596
0.733
3.71%
5.26%
12
13.49
Buyback yield%
30.65
33.52
33.78
34.56
37.52
39.50
38.65
37.76
37.26
39.60
21.53
38.65
37.39
55
1.472
D/E ratiox
0.766
0.798
0.840
0.932
0.979
0.987
1.050
1.099
1.267
1.231
1.360
1.099
0.983
94
0.472
Enterprise value¥B
1.104
1.194
1.107
1.143
1.099
1.097
1.110
1.072
1.214
1.236
0.479
2.38%
2.39%
28
0.949
LT debt¥B
1.967
1.893
2.030
2.112
2.481
2.744
2.814
2.746
3.155
3.285
1.000
5.77%
5.03%
87
Revenue
¥1.302B
4.03%
1.00×
Cost of revenue
¥745.5M
4.06%
1.00×
Operating expenses
¥246.9M
3.41%
0.94×
Goodwill & intangibles
17.70%
Cash and investments
15.91%