1.369
Revenue¥B
0.722
0.779
0.826
0.862
0.898
0.932
0.999
1.036
1.106
1.187
1.509
5.73%
5.78%
31
2.03
Revenue growth%
9.57
7.70
9.55
10.60
11.32
13.99
11.02
12.15
11.53
9.87
5.33
11.53
10.81
75
7.17
Gross margin%
22.62
22.95
23.43
23.45
24.77
26.99
25.17
23.04
20.20
22.45
8.04
23.04
23.23
77
13.22
Operating margin%
20.08
19.19
18.63
17.99
20.47
20.06
20.75
21.09
20.59
21.35
18.87
20.75
20.27
88
24.16
Net margin%
19.85
22.76
21.72
22.97
22.00
21.72
19.18
17.23
16.38
14.62
19.14
17.23
20.79
14
12.40
P/E ratio (avg)x
50.64
57.78
65.44
61.61
71.33
80.56
84.30
83.09
92.25
95.54
6.226
84.30
75.95
90
18.96
EV/EBITx
21.28
21.62
23.51
21.88
23.83
24.93
24.72
23.40
26.99
31.05
25.82
24.93
23.67
29
2.86
FCF yield (avg)%
11.51
10.99
9.13
11.19
14.18
12.67
12.88
10.09
13.08
13.46
13.88
12.88
12.09
7
13.23
FCF margin%
30.41
27.71
30.62
28.68
27.42
27.66
25.83
24.01
26.09
24.23
27.56
25.83
27.54
57
1.439
FCF / Net incomex
0.456
0.461
0.482
0.515
0.536
0.561
0.521
0.455
0.465
0.432
1.390
0.465
0.473
78
25.95
ROIC%
17.04
15.98
17.82
14.95
17.44
19.82
21.18
22.67
25.00
24.25
15.69
22.67
18.82
37
9.70
Return on equity%
22.40
25.14
27.93
30.37
28.61
28.91
26.43
28.54
31.17
30.24
26.84
28.91
28.58
60
20.39
Return on assets%
15.02
16.96
16.20
17.70
19.45
17.55
18.47
21.28
22.34
19.84
7.17
19.84
18.09
46
1.03
EPS¥
0.57
0.58
0.56
0.51
0.56
0.61
0.55
0.60
0.60
0.65
1.11
2.98%
0.90%
—
18.49
EPS growth%
3.46
4.87
6.47
4.56
3.61
6.21
3.51
2.19
5.00
3.98
17.46
3.98
4.27
21
2.52
Bookvalue per sh¥
0.55
0.57
0.51
0.55
0.52
0.54
0.54
0.56
0.63
0.63
2.64
4.04%
1.67%
—
1.06
FCF per share¥
1.92
1.77
1.68
1.86
2.05
2.09
2.36
2.39
2.44
2.38
1.10
3.05%
2.78%
—
2.76
Dividend per sh¥
2.25
2.10
2.28
2.21
2.25
2.31
2.25
2.04
1.90
1.84
1.09
(3.89%)
(3.01%)
—
25.12
Div yield (avg)%
8.93
10.00
8.58
5.74
5.62
3.73
1.08
0.40
0.69
0.40
29.83
0.69
4.67
9
19.83
Payout ratio%
21.32
23.20
22.75
24.95
27.29
25.68
28.53
28.41
25.70
24.51
29.03
25.70
25.31
6
0.405
Shares (diluted)B
0.599
0.564
0.630
0.660
0.715
0.805
0.860
0.940
0.909
1.057
0.397
8.12%
7.00%
14
15.67
Buyback yield%
5.62
6.64
6.05
6.92
5.72
3.82
6.16
5.41
3.62
5.80
25.15
5.41
5.76
37
0.451
D/E ratiox
0.386
0.333
0.351
0.362
0.340
0.342
0.321
0.279
0.239
0.242
0.726
0.279
0.336
52
0.783
Enterprise value¥B
1.358
1.327
1.473
1.545
1.870
2.016
2.061
2.149
2.443
2.627
0.947
7.04%
7.23%
19
0.401
LT debt¥B
1.158
1.029
1.014
1.080
1.191
1.232
1.098
1.212
1.253
1.240
0.698
0.81%
(0.24%)
42
Revenue
¥1.187B
5.78%
1.00×
Cost of revenue
¥625.7M
5.84%
1.01×
Operating expenses
¥198.9M
5.98%
1.02×
Goodwill & intangibles
18.36%
Cash and investments
15.31%