0.120
Revenue¥B
0.670
0.705
0.738
0.793
0.826
0.897
0.973
1.023
1.109
1.179
0.127
7.36%
6.35%
46
18.90
Revenue growth%
13.26
11.08
13.23
11.72
9.38
9.82
11.78
9.96
8.68
8.66
4.15
9.82
10.52
82
4.21
Gross margin%
4.54
1.72
2.92
3.44
3.22
4.79
7.68
9.11
9.95
9.94
12.18
9.11
4.66
64
3.66
Operating margin%
20.67
19.41
20.24
17.97
16.30
15.56
17.81
18.48
16.75
15.93
5.41
16.75
17.89
92
28.30
Net margin%
17.37
19.56
20.88
22.72
25.12
26.87
23.95
26.60
25.77
23.00
26.19
25.77
23.48
34
22.62
P/E ratio (avg)x
20.80
21.21
24.19
25.14
27.24
29.62
28.04
26.08
30.03
32.51
25.49
29.62
26.66
67
11.29
EV/EBITx
26.28
25.53
26.00
28.18
29.06
30.63
29.42
31.81
32.81
33.25
7.919
31.81
29.24
27
18.90
FCF yield (avg)%
0.40
0.40
0.40
1.40
2.62
1.24
2.06
0.40
0.40
0.40
15.69
0.40
0.40
13
29.91
FCF margin%
22.90
20.20
18.61
17.00
14.69
16.30
16.93
15.72
18.30
15.76
25.55
16.30
16.96
70
1.351
FCF / Net incomex
0.187
0.179
0.176
0.152
0.142
0.135
0.141
0.137
0.142
0.142
0.348
0.141
0.142
79
9.83
ROIC%
18.34
20.84
20.82
22.31
19.57
19.90
21.75
23.07
21.05
20.67
20.77
21.05
20.83
15
2.01
Return on equity%
35.45
35.49
33.97
36.94
35.91
34.43
36.54
35.40
35.32
32.99
24.69
35.32
35.42
47
20.87
Return on assets%
33.11
31.00
28.40
31.24
33.15
31.69
32.27
32.42
31.45
33.90
6.32
32.27
31.98
46
1.35
EPS¥
2.33
2.51
2.82
2.85
3.04
3.60
3.48
3.64
3.72
4.07
1.42
6.01%
5.79%
—
24.53
EPS growth%
17.74
18.89
16.64
16.49
14.75
16.16
13.56
14.67
15.07
12.18
4.93
14.67
15.61
71
1.10
Bookvalue per sh¥
0.34
0.34
0.36
0.39
0.38
0.40
0.44
0.47
0.46
0.52
0.94
6.74%
3.82%
—
1.66
FCF per share¥
2.71
2.86
2.74
3.00
3.12
3.03
3.25
3.62
3.58
4.09
1.95
5.55%
4.44%
—
1.36
Dividend per sh¥
0.74
0.71
0.60
0.55
0.48
0.43
0.42
0.38
0.33
0.34
1.57
(6.69%)
(8.50%)
—
25.30
Div yield (avg)%
18.97
16.99
17.94
17.91
16.28
18.21
17.69
18.73
18.17
18.04
2.10
18.17
17.99
28
14.15
Payout ratio%
24.05
21.20
22.54
22.79
24.93
24.73
24.39
26.85
25.67
28.13
14.32
25.67
24.56
13
319.6
Shares (diluted)M
342.4
361.8
400.7
394.0
387.2
425.0
443.2
439.7
496.1
499.3
309.9
5.22%
4.69%
22
4.69
Buyback yield%
28.44
31.24
30.12
28.82
28.03
26.06
24.43
22.56
25.55
27.93
25.91
25.55
27.98
26
1.124
D/E ratiox
0.423
0.455
0.461
0.471
0.534
0.570
0.642
0.668
0.670
0.768
1.274
0.668
0.552
53
0.938
Enterprise value¥B
1.226
1.282
1.421
1.454
1.410
1.393
1.623
1.883
2.138
2.351
0.291
10.77%
7.16%
51
0.696
LT debt¥B
0.118
0.107
0.100
0.102
0.099
0.100
0.095
0.082
0.074
0.070
1.150
(6.72%)
(6.20%)
52
Revenue
¥1.179B
6.35%
1.00×
Cost of revenue
¥662.9M
6.56%
1.02×
Operating expenses
¥141.4M
5.19%
0.90×
Cash and investments
18.60%