0.720
Revenue¥B
0.816
0.840
0.870
0.900
0.934
0.952
0.980
0.995
1.034
1.056
0.784
2.48%
3.06%
15
27.03
Revenue growth%
13.76
16.56
17.54
19.73
19.34
20.89
21.93
24.21
24.21
24.61
28.19
24.21
20.31
70
2.38
Gross margin%
4.87
5.08
3.68
2.18
3.36
5.10
7.27
9.08
10.58
11.76
11.79
9.08
5.09
68
12.20
Operating margin%
19.02
18.38
17.52
17.70
15.04
14.05
12.40
12.46
13.91
16.42
27.85
13.91
15.73
90
15.99
Net margin%
22.51
22.28
24.04
24.33
25.42
25.40
25.85
25.01
27.74
29.16
7.45
25.85
25.21
74
26.83
P/E ratio (avg)x
49.14
50.12
49.34
56.63
63.20
69.23
69.76
67.88
63.52
63.82
37.30
67.88
63.36
85
17.47
EV/EBITx
37.93
45.54
45.50
46.09
45.52
50.58
54.16
53.53
54.82
61.67
30.34
54.16
48.33
62
4.34
FCF yield (avg)%
8.26
5.81
5.96
6.65
8.14
8.58
5.61
5.75
5.57
4.70
17.40
5.61
5.89
65
13.03
FCF margin%
15.90
14.47
13.28
14.06
15.68
16.94
17.88
20.28
18.28
19.14
27.91
18.28
16.42
73
0.333
FCF / Net incomex
0.195
0.210
0.233
0.219
0.242
0.271
0.306
0.337
0.340
0.394
0.357
0.337
0.256
11
9.40
ROIC%
5.66
3.48
4.50
5.82
3.80
5.48
6.09
4.93
4.96
7.47
4.06
5.48
5.22
44
15.24
Return on equity%
16.35
18.89
16.50
17.28
16.93
18.84
18.31
20.51
18.02
15.63
7.33
18.31
17.65
8
3.92
Return on assets%
11.63
12.32
14.51
16.38
18.27
20.83
21.42
18.88
19.83
22.19
26.83
20.83
18.58
61
1.59
EPS¥
3.89
4.15
4.49
5.15
5.85
5.70
5.55
5.85
5.59
5.94
1.69
0.29%
5.64%
—
24.06
EPS growth%
7.93
6.23
5.59
5.72
4.46
4.84
6.59
7.91
9.32
8.97
4.12
7.91
6.41
69
1.56
Bookvalue per sh¥
0.56
0.63
0.61
0.61
0.63
0.73
0.76
0.76
0.71
0.81
1.93
5.20%
3.79%
—
3.58
FCF per share¥
3.29
3.30
3.46
3.99
4.33
4.74
5.53
5.77
5.91
6.89
1.81
9.72%
8.77%
—
0.68
Dividend per sh¥
3.64
3.37
3.51
3.75
4.22
3.90
4.21
4.69
5.35
6.10
1.45
7.64%
5.19%
—
19.41
Div yield (avg)%
5.13
5.89
6.74
5.59
2.60
4.68
6.71
7.05
5.54
6.43
19.39
6.43
5.74
22
6.95
Payout ratio%
3.07
4.88
5.74
8.41
11.03
11.57
10.63
12.23
13.40
10.82
14.00
11.57
10.72
32
295.9
Shares (diluted)M
308.2
332.2
311.6
341.1
360.1
330.2
358.0
370.9
422.5
404.6
292.5
2.36%
2.52%
58
22.08
Buyback yield%
27.28
27.40
25.66
24.14
22.85
22.17
22.97
25.61
23.90
23.96
24.15
23.90
24.05
84
1.121
D/E ratiox
1.106
1.022
1.018
1.098
0.979
0.876
0.888
0.767
0.767
0.797
0.742
0.797
0.933
74
402.3
Enterprise value¥M
403.4
393.7
388.5
390.3
419.0
397.7
347.2
346.4
346.2
299.5
746.1
(6.50%)
(4.37%)
40
802.1
LT debt¥M
452.5
469.6
546.8
591.0
566.0
537.6
575.5
603.3
701.4
734.6
810.5
5.35%
4.20%
9
Revenue
¥1.056B
3.06%
1.00×
Cost of revenue
¥716.4M
2.85%
0.98×
Operating expenses
¥185.8M
3.58%
1.05×
Cash and investments
18.04%
Goodwill & intangibles
14.31%