0.963
Revenue¥B
0.560
0.601
0.658
0.702
0.761
0.812
0.889
0.943
1.000
1.061
1.025
6.88%
7.63%
40
13.11
Revenue growth%
23.05
22.31
22.84
22.23
21.51
22.31
21.64
19.09
18.86
17.82
12.91
19.09
21.93
80
6.77
Gross margin%
30.17
31.53
32.73
31.73
32.10
32.63
32.97
35.81
32.93
34.20
8.00
32.97
32.68
75
28.87
Operating margin%
10.63
12.44
15.22
15.65
13.80
15.75
16.46
19.15
16.17
18.11
23.52
16.46
15.70
61
20.23
Net margin%
6.97
7.91
5.48
7.30
5.33
7.29
6.04
6.76
7.45
10.07
6.56
7.29
7.13
42
21.67
P/E ratio (avg)x
32.23
38.08
42.89
41.86
40.15
40.19
39.64
45.80
52.46
54.21
8.043
45.80
41.02
11
35.55
EV/EBITx
7.949
8.295
8.880
8.944
8.063
8.109
7.433
7.278
7.303
7.843
6.851
7.433
8.006
12
5.49
FCF yield (avg)%
12.65
11.71
13.07
14.20
17.20
16.79
17.81
15.02
14.19
14.94
20.41
15.02
14.57
39
10.68
FCF margin%
0.40
0.40
0.40
1.83
0.40
1.60
0.40
0.40
0.40
0.40
18.51
0.40
0.40
28
1.071
FCF / Net incomex
0.866
0.933
1.023
1.031
1.112
1.213
1.348
1.356
1.355
1.334
0.102
1.348
1.162
17
2.94
ROIC%
11.29
12.16
11.64
12.56
10.99
13.89
11.47
11.46
13.58
11.90
21.47
11.90
11.77
88
2.69
Return on equity%
21.11
23.63
21.76
19.11
16.68
17.02
18.56
16.04
14.00
16.57
12.98
16.57
17.79
16
2.19
Return on assets%
8.09
10.52
9.44
7.34
5.25
7.48
7.88
7.87
10.08
10.97
3.15
7.88
7.98
68
3.29
EPS¥
4.58
4.58
5.18
5.80
6.45
6.98
7.49
8.36
8.11
7.66
3.48
3.51%
5.82%
—
8.34
EPS growth%
21.86
23.16
22.26
22.68
20.03
21.53
19.46
21.14
22.68
21.30
11.80
21.30
21.69
49
4.87
Bookvalue per sh¥
3.84
3.88
3.57
3.19
3.18
3.15
2.81
2.70
2.72
2.71
3.56
(3.13%)
(2.67%)
—
4.43
FCF per share¥
6.35
6.03
5.79
5.57
5.90
5.42
5.05
5.52
6.06
5.82
2.86
(0.27%)
0.07%
—
1.05
Dividend per sh¥
9.55
10.60
10.30
10.52
10.85
12.91
15.26
17.93
19.50
20.20
3.68
13.23%
7.44%
—
7.63
Div yield (avg)%
16.40
19.37
20.27
19.50
21.11
23.50
20.71
18.07
20.29
19.95
17.81
20.29
20.11
91
15.91
Payout ratio%
7.86
7.44
7.37
6.91
7.28
8.71
9.78
9.26
9.70
7.22
7.43
9.26
7.65
28
186.4
Shares (diluted)M
157.3
157.0
166.4
149.1
142.4
126.6
123.3
133.3
126.3
118.5
187.7
(3.60%)
(2.85%)
45
20.92
Buyback yield%
33.29
32.11
32.95
33.53
36.36
34.47
33.24
33.07
31.72
33.11
12.56
33.11
33.18
84
1.003
D/E ratiox
0.458
0.512
0.552
0.580
0.566
0.626
0.682
0.749
0.698
0.671
1.734
0.682
0.603
82
0.287
Enterprise value¥B
0.839
0.995
1.202
1.318
1.391
1.605
1.671
1.902
2.231
2.301
0.999
10.59%
10.96%
10
0.255
LT debt¥B
0.827
0.910
0.891
0.842
0.853
0.848
0.961
1.030
1.037
1.004
0.538
3.32%
1.76%
19
Revenue
¥1.061B
7.63%
1.00×
Cost of revenue
¥723.0M
7.60%
1.00×
Operating expenses
¥113.9M
7.44%
0.98×
Cash and investments
17.54%
Goodwill & intangibles
16.81%