3.710
Revenue¥B
2.585
2.630
2.771
2.847
3.007
3.073
3.177
3.289
3.392
3.615
4.127
3.75%
3.67%
6
9.41
Revenue growth%
24.16
23.87
22.10
23.12
20.91
21.24
23.80
23.95
23.86
21.98
18.19
23.80
23.46
84
11.25
Gross margin%
5.25
2.68
4.23
1.90
2.73
3.68
6.00
8.09
8.58
8.29
3.64
8.09
4.74
87
16.42
Operating margin%
9.88
7.25
8.85
11.22
12.24
12.62
10.07
12.48
11.79
12.07
3.57
12.07
11.51
10
12.91
Net margin%
31.23
30.47
32.44
30.48
32.57
30.37
31.42
30.81
32.28
33.61
9.31
31.42
31.33
42
19.96
P/E ratio (avg)x
37.70
36.90
40.54
38.86
36.06
34.05
36.50
35.42
35.24
36.66
28.67
35.42
36.58
30
8.233
EV/EBITx
23.13
21.54
22.74
20.22
19.68
21.55
23.65
23.70
22.38
21.57
15.73
22.38
21.98
92
10.61
FCF yield (avg)%
13.68
13.23
12.09
13.78
13.20
12.26
14.82
15.95
13.18
12.11
14.40
13.18
13.22
73
4.23
FCF margin%
27.86
27.19
24.90
25.62
25.46
24.10
26.11
24.59
23.77
26.24
28.99
24.59
25.54
17
0.505
FCF / Net incomex
0.614
0.710
0.775
0.750
0.819
0.888
1.049
1.241
1.392
1.660
1.211
1.241
0.854
60
12.66
ROIC%
3.00
2.64
0.66
3.09
1.05
2.40
1.63
3.07
5.63
4.29
27.39
3.07
2.82
60
12.38
Return on equity%
21.96
20.16
17.60
16.44
18.19
16.73
17.48
17.24
17.78
20.58
16.33
17.48
17.69
15
9.58
Return on assets%
4.49
4.04
4.36
4.38
5.10
8.10
5.64
4.30
1.94
0.40
16.70
4.30
4.37
25
0.83
EPS¥
0.50
0.57
0.63
0.73
0.81
0.91
1.02
1.17
1.30
1.27
0.90
9.53%
9.94%
—
9.03
EPS growth%
18.86
19.00
21.34
19.55
21.35
22.51
23.43
26.26
28.50
28.70
24.82
26.26
21.93
83
0.98
Bookvalue per sh¥
1.89
2.16
2.35
2.76
3.32
3.51
3.92
4.69
4.82
5.09
1.17
8.88%
11.59%
—
0.92
FCF per share¥
0.58
0.62
0.64
0.69
0.69
0.68
0.65
0.57
0.52
0.45
1.03
(8.09%)
(2.12%)
—
0.23
Dividend per sh¥
0.63
0.68
0.70
0.72
0.75
0.71
0.71
0.64
0.61
0.68
0.28
(1.95%)
0.25%
—
11.97
Div yield (avg)%
16.12
14.37
12.30
11.78
13.59
11.11
10.87
10.74
9.89
7.33
26.08
10.74
11.44
46
26.52
Payout ratio%
15.69
15.29
15.21
16.49
15.45
14.97
17.17
18.97
16.86
19.11
20.79
17.17
16.09
82
1.724
Shares (diluted)B
1.585
1.542
1.636
1.673
1.735
1.538
1.699
1.505
1.556
1.596
1.704
(1.65%)
(0.82%)
23
21.14
Buyback yield%
9.51
9.54
9.12
6.79
5.64
8.50
10.55
9.75
8.59
10.31
6.42
9.75
9.31
57
0.244
D/E ratiox
2.190
2.317
2.640
2.581
2.756
2.906
3.015
2.904
3.396
3.659
0.910
3.015
2.830
35
4.621
Enterprise value¥B
3.618
3.598
3.506
3.104
2.641
2.709
2.919
2.826
2.893
2.732
1.919
0.67%
(4.23%)
44
4.096
LT debt¥B
4.920
4.927
5.203
5.446
5.694
4.933
4.691
4.221
3.882
3.636
4.413
(8.58%)
(2.73%)
91
Revenue
¥3.615B
3.67%
1.00×
Cost of revenue
¥2.238B
3.51%
0.98×
Operating expenses
¥836.3M
4.04%
1.04×
Cash and investments
15.80%
Goodwill & intangibles
15.74%