0.054
Revenue¥B
0.886
0.902
0.920
0.949
0.975
0.980
1.021
1.065
1.116
1.145
0.058
3.26%
3.03%
72
18.34
Revenue growth%
11.21
12.85
10.35
8.06
8.47
5.91
6.94
5.24
6.25
5.01
8.07
5.91
7.50
63
11.76
Gross margin%
18.61
17.03
14.21
13.99
14.16
13.73
10.79
11.99
9.11
8.06
12.27
10.79
13.86
81
15.30
Operating margin%
28.55
29.78
30.07
30.25
31.81
31.03
28.37
25.62
27.12
25.94
28.75
27.12
29.17
12
8.55
Net margin%
20.53
21.27
18.61
20.28
17.92
20.32
20.16
22.29
22.06
22.31
5.23
22.06
20.42
24
8.647
P/E ratio (avg)x
24.10
24.52
25.60
25.18
24.72
25.17
26.64
23.05
22.06
20.28
21.61
23.05
24.62
36
36.26
EV/EBITx
17.67
16.60
17.72
16.64
15.18
14.12
14.24
12.73
11.00
11.08
14.34
12.73
14.71
80
8.43
FCF yield (avg)%
18.37
18.94
15.97
15.59
15.61
15.61
12.96
12.54
15.27
15.90
26.24
15.27
15.61
81
25.37
FCF margin%
19.20
20.57
22.60
23.69
22.74
23.13
21.09
18.93
20.57
21.77
10.78
21.09
21.43
34
0.864
FCF / Net incomex
0.552
0.623
0.706
0.723
0.815
0.746
0.838
0.895
0.917
0.997
0.674
0.895
0.780
62
3.60
ROIC%
2.48
0.75
2.07
1.46
3.16
4.31
4.02
4.96
5.36
6.83
15.87
4.96
3.59
67
18.18
Return on equity%
19.28
16.32
16.05
15.40
17.97
17.28
18.56
17.54
20.21
21.34
14.75
18.56
17.76
53
4.85
Return on assets%
5.17
5.50
4.00
2.57
4.21
4.69
7.06
7.65
8.74
7.16
10.12
7.16
5.33
54
0.99
EPS¥
0.60
0.66
0.60
0.56
0.52
0.54
0.57
0.50
0.50
0.46
1.11
(2.57%)
(2.72%)
—
16.69
EPS growth%
35.68
36.70
34.19
36.14
37.37
37.75
36.17
33.21
30.99
31.29
29.89
33.21
35.91
53
0.67
Bookvalue per sh¥
0.56
0.50
0.45
0.49
0.51
0.49
0.54
0.53
0.50
0.52
0.20
0.53%
(0.05%)
—
0.24
FCF per share¥
0.67
0.70
0.79
0.90
0.86
0.91
0.86
0.79
0.87
0.79
0.95
(1.50%)
1.07%
—
0.96
Dividend per sh¥
1.05
0.99
0.98
1.08
1.27
1.26
1.37
1.43
1.62
1.56
0.25
4.24%
3.65%
—
18.59
Div yield (avg)%
16.26
17.89
16.02
18.83
16.55
18.55
17.37
18.61
20.92
22.38
3.40
18.61
18.22
78
5.91
Payout ratio%
28.98
26.42
26.67
23.94
24.21
26.05
23.53
25.97
25.68
28.26
9.22
25.97
26.01
37
364.1
Shares (diluted)M
379.6
384.2
364.3
417.7
424.8
400.3
402.4
455.0
429.2
472.4
349.9
2.15%
2.24%
12
2.20
Buyback yield%
23.93
25.08
25.17
25.89
23.69
24.38
26.15
26.58
29.41
28.75
11.77
26.58
25.53
83
1.122
D/E ratiox
0.965
1.030
1.126
1.102
1.247
1.204
1.178
1.177
1.200
1.291
0.696
1.200
1.177
63
0.146
Enterprise value¥B
1.178
1.335
1.316
1.295
1.461
1.550
1.722
1.871
1.893
2.125
0.246
7.79%
6.18%
78
861.0
LT debt¥M
323.7
354.3
318.3
282.7
261.9
252.2
256.0
244.9
212.8
197.3
699.1
(5.51%)
(4.19%)
87
Revenue
¥1.145B
3.03%
1.00×
Cost of revenue
¥801.3M
3.03%
1.00×
Operating expenses
¥195.3M
2.04%
0.91×
Goodwill & intangibles
17.16%