0.653
Revenue¥B
1.185
1.223
1.300
1.340
1.409
1.464
1.553
1.613
1.689
1.755
0.699
4.49%
4.33%
28
4.69
Revenue growth%
4.40
2.57
3.23
1.71
0.40
1.39
1.86
3.28
3.60
1.53
9.89
1.86
2.22
67
8.67
Gross margin%
18.95
19.39
18.90
17.49
18.99
16.19
18.67
20.09
19.47
19.23
26.47
19.23
18.97
13
17.93
Operating margin%
13.44
11.89
12.36
9.58
11.52
11.74
11.29
10.52
13.39
13.95
27.60
11.74
11.82
16
15.57
Net margin%
22.36
24.93
23.73
21.04
21.10
18.96
20.57
23.07
24.73
26.13
16.61
23.07
22.72
69
8.944
P/E ratio (avg)x
23.70
26.24
29.06
33.54
37.02
36.40
36.44
36.53
42.18
49.35
22.41
36.53
36.42
83
6.724
EV/EBITx
21.66
22.95
22.50
24.94
24.20
24.68
25.65
23.88
24.34
22.77
13.53
24.34
24.04
43
7.74
FCF yield (avg)%
10.24
10.83
8.77
11.52
12.74
15.09
12.28
9.97
12.78
10.62
18.48
12.28
11.17
12
9.81
FCF margin%
6.19
4.89
7.47
9.51
6.88
4.37
2.75
1.44
0.40
2.51
22.27
2.51
4.63
16
0.312
FCF / Net incomex
0.323
0.285
0.251
0.238
0.210
0.188
0.169
0.149
0.133
0.147
0.917
0.149
0.199
33
24.24
ROIC%
25.92
24.35
22.88
24.72
24.98
24.21
23.40
25.12
23.42
23.16
21.83
23.42
24.28
67
21.21
Return on equity%
19.50
20.27
20.80
21.81
23.49
25.43
27.50
26.36
26.66
24.02
26.56
26.36
23.76
37
24.17
Return on assets%
3.89
0.96
3.50
3.29
0.96
0.62
3.26
3.72
5.66
4.49
6.21
3.72
3.40
80
3.92
EPS¥
4.63
5.52
5.70
5.77
5.96
6.06
6.32
7.47
7.23
8.41
4.08
7.11%
5.89%
—
10.50
EPS growth%
20.73
23.36
23.38
22.53
21.39
20.70
20.95
22.96
25.58
24.40
23.83
22.96
22.74
43
4.13
Bookvalue per sh¥
4.38
4.66
4.94
5.44
5.18
5.81
6.49
6.64
6.95
7.86
3.83
8.70%
6.35%
—
1.41
FCF per share¥
5.45
4.95
4.51
4.79
4.68
5.19
5.18
4.57
4.33
4.31
2.39
(1.63%)
(1.96%)
—
1.85
Dividend per sh¥
4.18
4.57
4.48
4.19
4.40
4.60
4.10
4.61
5.04
5.10
2.52
2.96%
1.27%
—
26.76
Div yield (avg)%
21.26
21.98
22.44
22.83
24.44
23.40
24.43
26.82
24.51
27.30
13.76
24.51
23.91
53
25.53
Payout ratio%
12.48
11.23
14.08
12.96
11.68
14.24
12.12
14.49
13.52
15.63
15.35
14.24
13.24
28
170.9
Shares (diluted)M
285.3
325.9
359.5
366.1
430.4
516.8
558.4
546.4
620.1
708.1
174.2
10.47%
11.50%
89
23.66
Buyback yield%
29.82
28.36
30.25
29.68
29.65
30.36
28.61
27.20
26.48
27.54
6.61
27.54
29.13
94
0.836
D/E ratiox
0.316
0.338
0.347
0.302
0.305
0.306
0.302
0.288
0.265
0.283
0.973
0.288
0.304
77
1,557
Enterprise value¥M
648.3
633.7
660.5
755.3
786.6
746.5
783.0
820.8
791.4
804.9
789.0
0.46%
2.19%
40
1.258
LT debt¥B
0.101
0.094
0.095
0.105
0.115
0.116
0.129
0.130
0.135
0.141
2.045
4.04%
4.17%
75
Revenue
¥1.755B
4.33%
1.00×
Cost of revenue
¥1.107B
4.65%
1.03×
Operating expenses
¥218.7M
4.02%
0.97×
Goodwill & intangibles
17.94%
Cash and investments
15.27%