0.447
Revenue¥B
0.706
0.760
0.800
0.846
0.904
0.944
0.979
1.050
1.090
1.156
0.464
5.04%
5.77%
58
3.49
Revenue growth%
12.74
10.50
10.97
8.15
6.99
6.72
9.28
10.82
13.38
15.71
19.24
10.82
10.66
71
10.92
Gross margin%
4.23
5.65
7.36
8.68
9.89
11.95
14.39
15.51
16.55
18.62
23.38
15.51
10.92
87
18.54
Operating margin%
28.58
29.70
31.61
31.90
31.21
29.06
28.30
29.99
30.07
31.28
9.12
29.99
30.03
59
12.81
Net margin%
15.21
15.29
16.25
16.34
15.98
14.04
15.25
12.62
12.11
10.43
23.61
12.62
15.23
63
11.72
P/E ratio (avg)x
10.80
10.54
9.652
8.470
9.275
10.00
10.88
11.04
9.755
8.816
18.83
10.00
9.880
27
26.08
EV/EBITx
30.62
31.75
34.58
33.51
30.74
28.32
24.95
23.70
25.98
23.54
30.78
24.95
29.47
24
10.47
FCF yield (avg)%
9.21
7.69
10.57
8.31
10.27
8.21
5.50
5.72
7.14
4.89
27.32
5.72
7.95
85
2.75
FCF margin%
9.53
8.80
11.11
13.25
15.49
18.21
16.99
17.44
15.59
15.60
10.75
16.99
15.54
8
1.639
FCF / Net incomex
1.895
1.862
1.833
1.944
1.958
2.122
2.036
2.235
2.483
2.809
1.490
2.235
1.997
91
18.45
ROIC%
24.69
26.78
28.84
26.66
27.88
29.65
29.35
31.42
28.89
27.81
28.88
29.35
28.36
57
21.62
Return on equity%
21.71
21.46
20.75
22.94
22.35
24.58
22.52
23.66
26.41
27.81
24.24
24.58
22.73
50
29.98
Return on assets%
29.73
26.98
28.77
28.31
26.68
29.00
26.33
26.96
29.68
30.45
3.54
29.00
28.54
73
0.62
EPS¥
0.97
1.10
1.28
1.46
1.42
1.65
1.57
1.68
1.85
1.97
0.65
6.77%
6.78%
—
17.02
EPS growth%
25.13
27.03
28.50
27.98
30.42
32.89
34.65
35.10
35.81
35.76
8.15
35.10
31.65
63
0.63
Bookvalue per sh¥
0.42
0.42
0.47
0.51
0.49
0.50
0.54
0.63
0.60
0.69
0.68
7.04%
6.12%
—
0.69
FCF per share¥
0.90
0.97
1.09
1.23
1.43
1.68
1.60
1.70
1.98
2.17
0.63
8.66%
8.73%
—
0.88
Dividend per sh¥
0.45
0.44
0.46
0.41
0.37
0.35
0.35
0.37
0.38
0.34
0.40
(1.62%)
(3.13%)
—
7.39
Div yield (avg)%
19.39
21.68
21.86
20.93
21.81
20.35
17.37
14.77
12.27
11.76
13.18
14.77
19.87
33
17.36
Payout ratio%
27.26
25.46
22.59
21.68
21.85
19.23
19.72
17.03
19.56
17.92
13.11
19.23
20.70
45
1.131
Shares (diluted)B
0.822
0.876
0.933
0.805
0.851
0.772
0.728
0.750
0.794
0.723
1.069
(3.20%)
(2.22%)
18
18.63
Buyback yield%
17.60
18.14
16.02
16.27
18.30
16.06
14.44
12.46
9.86
7.86
19.10
12.46
16.04
28
1.050
D/E ratiox
1.546
1.608
1.570
1.571
1.585
1.460
1.409
1.395
1.357
1.296
0.486
1.395
1.503
6
0.315
Enterprise value¥B
1.732
1.729
1.889
2.187
2.507
2.462
2.728
2.638
2.880
3.253
0.497
5.34%
6.70%
57
0.535
LT debt¥B
0.801
0.946
0.987
1.038
1.033
1.003
1.046
1.113
1.195
1.400
0.917
6.27%
6.70%
11
Revenue
¥1.156B
5.77%
1.00×
Cost of revenue
¥647.3M
5.94%
1.02×
Operating expenses
¥288.8M
6.20%
1.04×
Goodwill & intangibles
18.95%
Cash and investments
14.18%