1.151
Revenue¥B
0.944
0.967
1.014
1.068
1.087
1.156
1.209
1.255
1.306
1.375
1.268
4.80%
4.14%
20
9.45
Revenue growth%
26.81
26.08
26.50
26.40
23.68
20.86
23.72
24.73
22.59
21.53
26.47
22.59
24.22
47
10.32
Gross margin%
20.35
19.07
19.40
19.29
21.72
21.17
19.06
18.34
19.04
17.16
25.01
19.04
19.18
90
8.88
Operating margin%
5.40
6.79
8.54
7.02
7.20
7.85
9.66
8.33
6.45
6.48
2.93
7.85
7.11
8
12.28
Net margin%
10.05
10.30
10.86
9.10
10.54
11.83
12.96
11.92
9.26
8.52
22.16
11.83
10.42
82
33.25
P/E ratio (avg)x
8.847
9.767
11.29
11.23
12.49
12.48
12.80
12.25
12.88
14.99
27.96
12.80
12.36
45
20.93
EV/EBITx
7.158
7.764
7.818
7.049
6.413
6.483
6.812
5.995
5.796
5.159
33.50
5.995
6.648
37
21.59
FCF yield (avg)%
14.57
14.81
17.52
16.97
14.11
11.66
12.67
14.96
16.85
18.14
27.80
14.96
14.89
24
2.62
FCF margin%
4.95
3.53
0.94
0.40
3.08
2.04
0.81
0.40
0.40
0.40
18.70
0.40
0.87
12
0.755
FCF / Net incomex
0.889
0.976
1.020
1.005
1.039
1.173
1.298
1.324
1.368
1.354
1.585
1.324
1.106
8
14.23
ROIC%
16.05
15.33
18.17
18.53
15.80
15.20
14.95
12.91
11.61
14.16
10.98
14.16
15.26
69
11.90
Return on equity%
28.37
28.23
25.80
25.06
24.09
23.62
25.27
23.01
20.08
21.84
14.24
23.01
24.58
39
22.24
Return on assets%
10.90
12.19
10.01
11.29
8.82
11.01
13.45
15.96
14.42
11.94
12.42
13.45
11.62
42
3.96
EPS¥
0.93
0.96
1.08
0.98
1.04
0.95
0.95
1.07
1.03
1.14
4.30
1.83%
1.14%
—
2.28
EPS growth%
23.86
26.84
28.35
28.45
27.73
27.68
25.92
23.95
26.50
26.89
26.93
26.50
26.86
86
4.21
Bookvalue per sh¥
1.89
2.05
1.97
2.11
2.28
2.42
2.29
2.33
2.39
2.22
5.27
(0.53%)
1.80%
—
5.87
FCF per share¥
1.32
1.41
1.46
1.38
1.53
1.44
1.52
1.63
1.72
1.82
3.09
3.51%
3.61%
—
3.69
Dividend per sh¥
5.62
6.63
6.56
6.99
7.06
7.27
7.75
8.29
9.65
9.94
3.99
7.08%
5.79%
—
7.96
Div yield (avg)%
25.14
24.88
22.43
21.82
20.00
20.86
20.97
18.47
18.13
19.15
23.04
19.15
20.92
41
8.65
Payout ratio%
9.79
12.04
13.36
12.39
12.23
12.45
11.01
12.72
15.35
13.18
3.58
12.72
12.42
91
155.5
Shares (diluted)M
244.3
269.9
314.4
328.3
357.1
368.3
429.8
472.5
515.5
617.6
161.5
11.58%
10.67%
92
8.45
Buyback yield%
11.31
10.57
10.55
9.98
9.04
9.21
9.34
10.63
11.30
11.80
27.44
10.63
10.56
36
1.036
D/E ratiox
0.089
0.083
0.072
0.074
0.074
0.064
0.057
0.050
0.050
0.053
1.060
0.053
0.068
10
0.555
Enterprise value¥B
1.429
1.365
1.498
1.363
1.430
1.492
1.603
1.535
1.688
1.764
0.558
4.29%
3.11%
86
1.033
LT debt¥B
1.564
1.560
1.570
1.845
1.972
2.230
2.362
2.301
2.397
2.420
0.436
4.19%
4.29%
19
Revenue
¥1.375B
4.14%
1.00×
Cost of revenue
¥675.5M
4.23%
1.01×
Operating expenses
¥300.4M
3.99%
0.99×
Cash and investments
17.68%
Goodwill & intangibles
13.79%