1.480
Revenue¥B
1.048
1.086
1.142
1.186
1.276
1.362
1.415
1.464
1.532
1.592
1.592
4.51%
4.72%
94
3.04
Revenue growth%
11.54
13.75
16.70
17.01
15.28
18.00
20.42
17.91
15.49
14.00
16.57
17.91
16.10
69
26.44
Gross margin%
22.56
20.74
17.94
18.69
17.71
18.70
20.54
18.58
20.33
22.55
25.75
20.33
19.51
91
8.57
Operating margin%
11.12
11.70
9.39
8.35
9.06
10.05
10.52
9.04
6.23
4.07
13.99
9.04
9.22
34
16.82
Net margin%
21.44
21.05
20.39
19.85
22.01
23.85
25.11
27.57
24.89
27.84
28.80
25.11
22.93
38
16.30
P/E ratio (avg)x
12.13
11.51
12.34
13.26
11.48
9.946
9.879
9.061
7.916
7.222
13.72
9.061
10.72
54
32.98
EV/EBITx
9.234
10.14
9.882
9.620
8.690
9.088
9.242
9.076
9.940
8.816
8.034
9.088
9.238
14
23.70
FCF yield (avg)%
18.97
16.70
15.86
13.02
12.54
12.40
11.55
13.64
14.82
15.28
13.80
13.64
14.23
88
4.35
FCF margin%
18.18
17.71
17.36
19.41
19.38
22.25
21.59
19.50
21.07
19.67
19.67
21.07
19.46
37
1.029
FCF / Net incomex
1.182
1.132
1.168
1.317
1.389
1.520
1.493
1.745
1.674
1.844
1.200
1.674
1.441
17
13.64
ROIC%
12.42
13.00
13.74
13.48
11.56
8.74
11.23
11.74
11.15
11.88
2.70
11.23
11.81
78
28.23
Return on equity%
13.76
16.75
15.28
13.60
13.14
12.77
15.47
13.56
12.54
14.81
15.39
13.56
13.68
22
7.70
Return on assets%
8.25
10.33
8.12
7.33
6.54
3.76
2.43
4.68
7.58
9.94
15.37
4.68
7.45
34
0.45
EPS¥
1.31
1.18
1.14
1.12
1.01
1.03
0.97
1.07
1.19
1.28
0.47
4.92%
1.04%
—
25.07
EPS growth%
19.41
20.19
17.77
19.78
17.92
20.83
21.03
22.54
20.22
19.79
26.29
20.83
19.99
9
1.97
Bookvalue per sh¥
2.72
2.76
3.14
3.61
3.51
3.73
4.26
4.35
4.59
5.19
1.40
8.15%
7.05%
—
0.42
FCF per share¥
0.51
0.55
0.57
0.57
0.66
0.73
0.79
0.74
0.69
0.79
1.84
3.74%
4.53%
—
0.83
Dividend per sh¥
1.24
1.21
1.09
1.07
1.09
1.05
1.16
1.12
0.99
0.97
0.94
(2.13%)
(1.73%)
—
25.78
Div yield (avg)%
0.40
0.40
2.13
3.02
0.75
1.78
4.24
5.30
7.65
10.21
17.89
5.30
2.58
8
4.22
Payout ratio%
2.12
1.60
0.40
0.75
0.72
1.88
0.40
0.40
0.40
0.40
20.02
0.40
0.56
7
0.591
Shares (diluted)B
0.664
0.679
0.740
0.810
0.880
0.857
0.935
1.042
1.167
1.157
0.591
5.64%
6.06%
50
14.60
Buyback yield%
11.86
10.35
9.91
11.26
8.53
9.64
10.43
9.65
7.58
9.44
22.64
9.64
9.78
47
1.459
D/E ratiox
2.871
3.151
3.672
3.779
4.222
4.468
5.089
5.868
5.984
5.999
1.293
5.868
4.345
44
0.228
Enterprise value¥B
0.966
1.027
1.019
1.033
0.925
0.992
0.973
0.936
0.922
0.945
1.314
0.42%
(1.18%)
20
1.191
LT debt¥B
0.874
0.835
0.957
1.028
1.199
1.183
1.194
1.327
1.434
1.651
0.505
6.61%
7.34%
61
Revenue
¥1.592B
4.72%
1.00×
Cost of revenue
¥919.0M
4.97%
1.02×
Operating expenses
¥377.7M
4.35%
0.97×
Cash and investments
19.72%
Goodwill & intangibles
17.62%