1.195
Revenue¥B
1.202
1.239
1.336
1.434
1.515
1.634
1.712
1.811
1.885
2.005
1.269
5.76%
5.88%
14
14.76
Revenue growth%
36.36
39.02
36.99
35.67
38.32
38.36
35.85
32.87
32.65
31.41
8.96
32.87
36.10
18
25.51
Gross margin%
10.76
12.76
11.44
10.41
13.25
14.52
14.76
12.57
10.58
10.00
24.78
12.57
12.00
73
8.92
Operating margin%
11.88
13.65
15.24
15.96
13.63
15.29
16.47
18.33
17.90
19.83
21.28
17.90
15.62
22
24.86
Net margin%
30.58
31.71
30.66
29.43
28.67
30.67
33.12
34.24
37.13
39.47
25.53
34.24
31.19
92
27.61
P/E ratio (avg)x
37.59
42.25
41.35
42.94
41.67
37.79
38.25
36.01
33.59
29.80
33.02
36.01
38.02
54
34.50
EV/EBITx
13.65
14.69
14.18
13.81
14.32
12.63
13.44
14.77
16.19
15.33
19.86
14.77
14.25
33
25.27
FCF yield (avg)%
26.59
29.13
28.93
31.71
33.08
30.28
28.50
28.96
28.43
30.35
9.02
28.96
29.05
38
22.97
FCF margin%
18.56
16.79
17.92
16.15
16.70
17.92
19.35
17.81
18.91
21.61
16.76
18.91
17.92
32
0.613
FCF / Net incomex
2.505
2.860
2.744
2.878
3.218
3.682
3.608
3.625
3.574
4.114
0.192
3.625
3.396
28
15.41
ROIC%
7.98
8.59
8.87
7.20
10.04
10.79
12.55
14.27
15.89
14.70
10.51
14.27
10.42
18
24.77
Return on equity%
0.40
0.40
2.24
0.40
0.40
0.53
0.40
0.48
2.93
3.59
25.29
0.53
0.44
56
8.76
Return on assets%
21.49
18.51
17.92
15.22
17.04
18.48
17.49
19.72
20.35
22.06
27.74
19.72
18.50
68
2.22
EPS¥
2.26
2.26
2.26
2.26
2.60
2.48
2.44
2.49
2.53
2.48
2.40
(0.91%)
0.70%
—
23.92
EPS growth%
0.40
0.40
0.40
2.44
3.81
5.94
4.61
2.99
0.58
0.40
21.68
2.99
1.51
71
1.85
Bookvalue per sh¥
2.73
3.04
3.15
3.55
3.98
4.60
5.23
6.14
6.09
7.00
0.77
11.96%
9.95%
—
2.99
FCF per share¥
0.50
0.53
0.57
0.61
0.65
0.57
0.60
0.54
0.53
0.55
2.02
(3.37%)
1.53%
—
3.16
Dividend per sh¥
0.67
0.73
0.79
0.75
0.78
0.86
0.80
0.80
0.92
1.05
2.88
6.04%
5.28%
—
25.49
Div yield (avg)%
29.35
28.00
25.98
23.64
23.80
26.28
28.76
30.83
30.84
29.38
8.33
29.38
28.38
20
19.25
Payout ratio%
15.17
13.95
13.66
12.35
12.72
13.46
15.66
16.16
18.40
19.74
29.66
16.16
14.56
37
409.6
Shares (diluted)M
421.5
460.6
493.7
546.0
549.1
587.0
630.3
668.3
725.7
656.5
420.1
3.64%
4.42%
16
29.16
Buyback yield%
19.77
16.92
19.51
21.02
23.02
23.12
20.78
19.44
20.99
18.51
22.26
20.78
20.28
59
0.393
D/E ratiox
1.765
1.901
1.759
1.813
2.068
2.132
1.992
1.963
2.094
1.985
1.556
1.992
1.974
71
0.457
Enterprise value¥B
1.040
1.137
1.055
1.120
1.240
1.193
1.146
1.198
1.306
1.437
1.279
3.00%
2.82%
12
0.687
LT debt¥B
1.092
1.143
1.121
1.037
1.064
1.077
1.184
1.063
1.104
1.103
0.304
0.72%
0.68%
92
Revenue
¥2.005B
5.88%
1.00×
Cost of revenue
¥1.115B
6.15%
1.03×
Operating expenses
¥208.0M
5.04%
0.92×
Goodwill & intangibles
16.42%
Cash and investments
15.44%