0.395
Revenue¥B
0.525
0.578
0.621
0.684
0.739
0.782
0.826
0.891
0.943
1.009
0.434
6.43%
7.45%
71
18.61
Revenue growth%
13.26
10.40
8.61
10.80
11.41
13.43
14.81
14.45
13.75
13.19
29.50
13.75
13.23
81
22.10
Gross margin%
21.81
19.89
20.04
18.18
20.82
18.72
17.66
19.03
20.77
18.48
24.56
18.72
19.46
82
4.79
Operating margin%
11.35
13.77
13.05
12.67
13.70
11.07
8.43
7.79
6.71
8.69
19.43
8.43
11.21
73
4.13
Net margin%
25.94
26.65
28.68
28.48
31.29
32.33
34.83
33.78
33.04
34.22
2.11
33.78
31.81
90
31.32
P/E ratio (avg)x
17.68
20.12
22.18
20.65
20.16
20.99
20.88
20.71
24.14
23.22
28.43
20.99
20.80
35
24.43
EV/EBITx
17.67
15.73
17.00
16.03
14.84
13.79
14.65
15.57
15.58
14.60
18.32
14.65
15.58
17
22.85
FCF yield (avg)%
3.67
3.36
6.10
6.37
5.19
2.36
2.33
3.43
5.69
5.11
16.84
3.43
4.39
72
11.89
FCF margin%
4.10
4.14
2.40
5.35
2.86
0.89
1.18
0.40
0.40
3.08
17.65
0.89
2.63
41
1.461
FCF / Net incomex
2.254
2.512
2.854
2.897
2.780
2.909
3.167
3.392
3.856
4.495
1.335
3.392
2.903
55
4.26
ROIC%
27.64
30.09
32.45
31.84
31.03
29.67
29.22
29.95
32.87
29.96
20.18
29.95
30.03
74
8.26
Return on equity%
22.98
23.57
25.03
23.84
26.31
24.19
22.89
20.89
18.29
18.92
28.95
20.89
23.28
85
5.68
Return on assets%
34.51
31.62
31.54
31.38
32.85
29.94
28.77
29.22
30.42
30.43
3.18
29.94
30.91
37
0.84
EPS¥
1.40
1.37
1.37
1.51
1.46
1.61
1.84
2.17
2.21
2.44
0.89
10.72%
6.13%
—
28.34
EPS growth%
6.99
4.51
6.02
7.38
5.08
7.33
9.42
7.52
6.93
7.71
19.68
7.52
7.16
90
1.20
Bookvalue per sh¥
0.29
0.30
0.31
0.30
0.30
0.28
0.28
0.24
0.24
0.25
0.53
(3.70%)
(2.67%)
—
0.80
FCF per share¥
0.92
0.79
0.77
0.71
0.76
0.81
0.83
0.74
0.81
0.74
0.58
(0.65%)
(2.88%)
—
0.33
Dividend per sh¥
1.11
1.26
1.36
1.58
1.64
1.91
1.87
1.88
2.13
2.45
0.70
8.45%
9.89%
—
28.70
Div yield (avg)%
19.46
22.26
20.67
21.64
21.35
19.46
16.70
17.50
17.81
16.00
29.63
17.50
19.46
57
6.61
Payout ratio%
3.98
2.39
3.45
4.77
3.07
5.08
5.41
7.39
6.05
7.15
14.12
6.05
4.92
72
247.5
Shares (diluted)M
364.9
393.0
423.4
404.9
433.8
428.1
411.6
382.4
401.7
384.7
242.1
(2.37%)
1.54%
62
9.73
Buyback yield%
23.07
24.31
21.76
23.34
22.09
20.59
17.68
17.09
20.03
19.99
6.14
19.99
21.17
81
0.102
D/E ratiox
1.332
1.311
1.410
1.538
1.605
1.800
1.858
2.000
2.244
2.231
0.580
2.000
1.702
10
740.5
Enterprise value¥M
550.7
631.4
629.2
661.3
619.3
592.8
646.9
705.4
784.8
827.1
204.5
5.96%
4.77%
67
65.89
LT debt¥M
339.7
296.4
290.7
287.1
263.2
268.3
255.6
233.3
249.6
238.1
138.1
(1.98%)
(3.67%)
16
Revenue
¥1.009B
7.45%
1.00×
Cost of revenue
¥562.5M
7.39%
0.99×
Operating expenses
¥218.7M
7.31%
0.99×
Cash and investments
18.23%