0.099
Revenue¥B
0.974
1.014
1.078
1.131
1.205
1.295
1.360
1.410
1.499
1.622
0.108
6.13%
5.79%
18
21.92
Revenue growth%
10.25
10.34
11.47
12.67
11.09
8.49
8.45
6.74
6.43
7.92
3.22
7.92
9.37
65
3.27
Gross margin%
34.81
35.80
32.93
33.29
30.49
32.42
31.72
29.77
26.94
28.97
8.54
29.77
32.07
47
8.41
Operating margin%
14.59
16.16
14.07
13.65
14.52
14.07
11.31
9.92
12.61
13.92
12.52
12.61
13.99
59
14.78
Net margin%
19.62
18.16
18.84
21.11
23.10
25.95
27.91
26.53
24.63
22.06
2.31
25.95
22.58
18
8.706
P/E ratio (avg)x
27.63
28.54
30.22
33.06
35.82
41.25
47.03
47.03
48.57
55.32
19.71
47.03
38.53
90
8.229
EV/EBITx
18.83
16.97
16.71
17.38
18.23
16.65
17.24
18.08
16.46
15.33
7.578
16.65
17.10
73
13.00
FCF yield (avg)%
17.51
18.49
18.31
20.01
17.29
16.94
15.21
15.15
17.64
15.03
15.44
15.21
17.40
79
24.96
FCF margin%
21.66
23.16
24.22
23.94
24.55
26.27
24.10
26.22
24.27
25.26
4.82
25.26
24.24
50
1.291
FCF / Net incomex
1.249
1.210
1.237
1.169
1.215
1.291
1.307
1.460
1.553
1.664
0.391
1.460
1.270
36
2.95
ROIC%
4.50
6.89
8.79
10.26
9.13
11.83
10.03
8.58
9.86
12.43
22.42
10.03
9.49
16
19.54
Return on equity%
20.57
17.61
20.26
22.33
22.97
24.01
21.46
22.99
25.02
22.32
7.75
22.99
22.33
27
6.95
Return on assets%
8.14
6.67
5.69
4.24
5.52
6.76
4.46
2.61
2.93
1.06
9.58
2.93
4.99
73
2.30
EPS¥
3.34
3.35
3.71
3.65
3.65
3.79
4.38
4.98
5.34
5.41
2.41
8.20%
6.34%
—
16.43
EPS growth%
0.40
2.10
5.10
6.63
9.46
11.33
12.59
15.30
17.33
19.54
16.36
15.30
10.40
61
1.95
Bookvalue per sh¥
3.06
3.45
3.51
3.50
3.34
3.29
3.73
3.60
3.96
3.71
2.45
2.12%
2.04%
—
2.14
FCF per share¥
1.53
1.49
1.61
1.64
1.73
1.86
1.95
1.87
1.75
1.89
1.25
1.75%
2.14%
—
1.83
Dividend per sh¥
0.47
0.44
0.49
0.45
0.42
0.40
0.41
0.38
0.37
0.35
0.66
(3.73%)
(3.13%)
—
25.15
Div yield (avg)%
0.40
2.72
4.04
1.91
2.48
1.31
2.78
0.40
0.40
2.78
4.87
1.31
2.19
34
28.60
Payout ratio%
28.31
25.65
27.38
28.42
27.12
29.21
27.04
28.59
30.01
28.05
19.11
28.59
28.18
73
209.0
Shares (diluted)M
233.3
236.0
203.0
199.4
209.6
199.9
187.3
177.5
159.4
170.7
205.9
(4.03%)
(2.18%)
29
15.79
Buyback yield%
26.89
27.11
28.19
30.41
31.15
29.61
30.99
30.98
28.91
27.73
21.70
29.61
29.26
29
1.372
D/E ratiox
0.276
0.250
0.274
0.300
0.268
0.237
0.252
0.232
0.231
0.247
1.667
0.237
0.251
33
0.492
Enterprise value¥B
0.830
0.822
0.969
1.068
1.265
1.286
1.243
1.211
1.216
1.436
0.698
2.57%
7.03%
94
0.062
LT debt¥B
1.192
1.165
1.061
1.117
0.992
0.894
0.945
0.937
0.962
0.926
0.912
(1.36%)
(2.76%)
55
Revenue
¥1.622B
5.79%
1.00×
Cost of revenue
¥864.7M
5.43%
0.97×
Operating expenses
¥352.6M
6.23%
1.04×
Cash and investments
19.27%