0.057
Revenue¥B
0.753
0.826
0.876
0.955
1.052
1.144
1.219
1.338
1.410
1.531
0.061
7.80%
7.92%
31
26.78
Revenue growth%
2.77
3.21
1.83
1.96
4.56
3.50
3.01
1.83
4.69
5.77
28.37
3.50
3.11
37
5.70
Gross margin%
10.46
12.67
13.24
15.90
16.42
16.87
19.16
21.13
21.12
23.90
25.33
21.12
16.65
72
4.53
Operating margin%
32.02
33.18
31.15
31.52
33.23
32.82
35.33
34.08
36.60
37.67
15.41
35.33
33.21
26
20.44
Net margin%
24.73
27.14
27.99
26.95
26.96
26.17
24.30
27.18
26.06
28.03
22.51
26.17
26.95
79
10.03
P/E ratio (avg)x
25.69
25.81
25.28
24.34
25.83
26.41
24.97
25.84
24.09
24.57
20.50
24.97
25.49
54
6.359
EV/EBITx
12.33
11.76
10.56
9.787
10.31
10.18
10.74
11.07
9.593
8.777
24.13
10.18
10.43
46
17.49
FCF yield (avg)%
9.64
11.63
13.41
13.70
11.17
10.38
13.28
13.73
12.78
14.91
8.28
13.28
13.03
77
20.52
FCF margin%
26.78
24.66
22.09
22.95
19.95
21.23
23.24
25.03
22.84
21.61
9.46
22.84
22.90
80
0.743
FCF / Net incomex
1.125
1.149
1.158
1.029
0.994
1.025
0.945
0.887
0.878
0.794
0.613
0.887
1.009
91
19.86
ROIC%
18.16
18.80
19.73
20.23
21.27
19.58
18.67
18.31
16.98
17.20
26.28
18.31
18.73
59
29.44
Return on equity%
17.48
18.92
19.78
20.00
19.40
20.10
17.98
19.16
18.74
19.37
18.85
19.16
19.26
78
5.92
Return on assets%
14.33
11.67
11.18
10.91
8.82
11.76
13.78
16.04
16.71
16.00
24.05
16.00
12.77
77
1.00
EPS¥
1.26
1.07
1.07
0.98
0.91
0.80
0.79
0.67
0.70
0.71
1.07
(4.74%)
(5.28%)
—
14.01
EPS growth%
18.58
20.48
20.11
19.12
19.26
21.11
20.45
23.06
23.91
24.14
25.11
23.06
20.47
95
0.59
Bookvalue per sh¥
0.51
0.49
0.52
0.56
0.55
0.51
0.56
0.56
0.58
0.61
1.38
2.28%
2.04%
—
1.31
FCF per share¥
0.60
0.57
0.53
0.49
0.44
0.38
0.40
0.41
0.42
0.39
0.34
(2.11%)
(4.01%)
—
0.59
Dividend per sh¥
1.28
1.33
1.36
1.39
1.27
1.20
1.28
1.30
1.30
1.31
1.01
0.56%
0.54%
—
16.36
Div yield (avg)%
14.97
16.78
18.33
21.25
20.77
21.86
22.04
19.52
17.22
17.65
29.83
19.52
18.92
47
16.97
Payout ratio%
4.02
6.71
9.34
11.01
8.42
7.47
6.06
5.65
6.54
3.55
28.68
6.06
6.62
10
0.314
Shares (diluted)B
0.511
0.561
0.659
0.670
0.789
0.857
0.920
0.947
1.045
1.050
0.320
5.89%
7.22%
35
27.19
Buyback yield%
5.31
4.37
3.91
1.11
1.35
0.40
0.40
0.40
0.40
1.22
29.65
0.40
1.17
63
1.462
D/E ratiox
1.913
2.145
2.376
2.664
2.786
2.867
2.671
2.551
2.384
2.333
0.837
2.551
2.467
75
1.082
Enterprise value¥B
1.111
1.150
1.202
1.193
1.320
1.335
1.506
1.538
1.652
1.540
0.868
3.13%
3.41%
58
1.089
LT debt¥B
0.964
0.905
0.996
1.098
1.121
1.201
1.163
1.211
1.204
1.269
1.024
2.51%
2.95%
27
Revenue
¥1.531B
7.92%
1.00×
Cost of revenue
¥1.055B
7.89%
1.00×
Operating expenses
¥205.2M
7.88%
1.00×
Cash and investments
16.61%
Goodwill & intangibles
14.98%