0.360
Revenue¥B
1.821
1.878
1.936
2.011
2.106
2.234
2.406
2.474
2.663
2.820
0.375
6.01%
5.09%
68
16.66
Revenue growth%
19.00
17.50
20.36
21.60
18.93
17.41
14.43
16.90
17.84
18.40
26.79
17.41
18.12
61
28.26
Gross margin%
27.84
30.18
28.82
28.46
31.23
30.71
30.81
30.74
28.03
29.52
28.59
30.71
29.85
89
3.37
Operating margin%
10.59
11.15
13.87
12.42
12.24
13.88
11.15
9.52
9.78
7.79
21.80
9.78
11.15
61
27.10
Net margin%
18.75
21.24
21.20
20.97
23.90
21.77
19.81
22.60
21.40
22.56
22.74
21.77
21.32
11
22.46
P/E ratio (avg)x
15.53
17.01
18.24
16.73
18.88
17.44
19.48
18.37
16.95
15.97
8.420
17.44
17.22
55
15.40
EV/EBITx
34.90
34.56
33.80
39.31
37.29
36.05
41.09
46.79
50.29
55.41
9.849
46.79
38.30
57
19.64
FCF yield (avg)%
25.54
27.95
28.70
27.75
28.52
26.11
24.45
23.20
24.35
21.69
29.28
24.35
25.82
79
5.28
FCF margin%
0.40
0.96
0.40
0.43
0.40
3.24
3.62
2.81
5.73
5.85
5.49
3.62
1.88
57
1.509
FCF / Net incomex
0.650
0.609
0.584
0.560
0.612
0.631
0.603
0.563
0.587
0.645
0.475
0.603
0.606
31
11.17
ROIC%
21.39
21.09
21.38
24.18
22.82
22.40
23.50
24.13
26.06
28.16
5.36
24.13
23.16
28
19.83
Return on equity%
12.06
11.20
12.71
10.11
8.10
7.20
4.88
4.32
4.30
1.55
27.72
4.32
7.65
54
23.58
Return on assets%
27.75
26.37
27.21
30.00
32.17
30.48
30.19
28.07
28.04
27.07
2.76
28.07
28.06
70
1.10
EPS¥
1.47
1.72
1.73
2.02
2.08
2.35
2.26
2.58
3.00
3.43
1.16
10.49%
8.90%
—
14.80
EPS growth%
13.28
12.71
11.61
12.20
14.98
15.36
18.32
19.83
22.14
20.28
8.18
19.83
15.17
83
1.28
Bookvalue per sh¥
0.90
0.95
1.08
1.16
1.18
1.16
1.38
1.41
1.43
1.43
0.97
3.77%
6.13%
—
0.50
FCF per share¥
1.37
1.32
1.33
1.49
1.39
1.24
1.10
0.98
1.01
1.02
0.49
(5.93%)
(2.17%)
—
0.67
Dividend per sh¥
0.44
0.42
0.39
0.40
0.42
0.38
0.34
0.29
0.28
0.30
1.25
(6.62%)
(4.63%)
—
17.19
Div yield (avg)%
8.88
9.04
8.84
9.08
7.17
5.58
4.77
5.54
6.53
7.40
28.87
5.58
7.28
7
18.91
Payout ratio%
24.44
27.07
25.25
27.97
28.23
30.19
30.59
27.63
30.30
29.42
9.12
30.19
28.10
13
1.044
Shares (diluted)B
1.613
1.612
1.569
1.585
1.618
1.778
2.021
2.218
2.181
2.566
1.015
9.66%
6.30%
81
13.18
Buyback yield%
14.98
13.18
14.84
14.85
16.36
18.10
19.60
19.80
18.83
17.27
20.54
18.83
16.82
79
0.664
D/E ratiox
1.514
1.630
1.769
2.013
1.974
2.126
2.017
1.977
2.166
2.039
1.746
2.039
1.995
45
1.020
Enterprise value¥B
1.823
2.001
1.792
1.811
1.901
1.945
1.745
1.822
1.858
1.773
0.153
(1.38%)
(0.70%)
11
1.400
LT debt¥B
0.471
0.515
0.463
0.455
0.486
0.463
0.460
0.427
0.430
0.396
1.247
(4.03%)
(1.98%)
95
Revenue
¥2.820B
5.09%
1.00×
Cost of revenue
¥1.693B
5.30%
1.02×
Operating expenses
¥523.0M
4.93%
0.98×
Cash and investments
16.98%
Goodwill & intangibles
14.16%
Spread over hurdle
17.04%