1.217
Revenue¥B
1.434
1.529
1.592
1.709
1.831
1.899
2.014
2.095
2.204
2.370
1.321
5.30%
5.73%
8
18.69
Revenue growth%
17.00
18.69
19.53
19.96
17.70
16.59
18.44
19.29
18.59
16.19
10.95
18.44
18.52
68
13.63
Gross margin%
10.65
9.12
7.75
6.38
6.56
5.82
5.89
4.23
3.40
3.05
4.67
4.23
6.13
33
19.24
Operating margin%
10.68
9.66
12.16
11.70
13.64
15.32
14.20
15.46
12.88
11.48
25.32
14.20
12.52
49
12.21
Net margin%
22.36
20.23
18.08
19.46
18.25
15.65
12.97
15.06
12.92
11.77
4.87
12.97
16.87
90
8.056
P/E ratio (avg)x
20.22
20.47
20.77
21.60
18.37
19.46
17.23
16.32
16.35
16.51
6.648
16.51
18.91
86
25.11
EV/EBITx
14.33
12.72
12.44
13.59
13.17
14.56
15.41
15.14
15.91
15.37
36.95
15.37
14.45
78
26.30
FCF yield (avg)%
5.96
5.24
2.35
0.40
0.40
2.32
0.40
0.40
1.35
1.01
10.12
1.01
1.18
91
16.40
FCF margin%
8.64
11.47
9.46
6.76
8.70
9.19
11.41
9.64
9.39
10.68
20.93
9.64
9.43
37
1.549
FCF / Net incomex
0.921
0.965
1.049
1.108
1.075
1.282
1.301
1.506
1.483
1.471
0.789
1.471
1.195
76
20.91
ROIC%
7.61
5.30
5.76
4.33
5.05
7.16
9.27
8.28
6.59
6.61
23.10
7.16
6.60
21
13.05
Return on equity%
21.33
22.16
24.38
23.04
20.48
20.93
19.06
17.76
15.52
12.78
28.41
17.76
20.71
22
11.70
Return on assets%
25.55
22.99
20.70
19.52
21.54
19.37
18.37
16.41
19.25
16.56
7.98
18.37
19.44
78
35.67
EPS¥
78.48
81.35
76.51
70.23
69.12
73.24
71.12
76.30
86.09
80.54
37.05
3.11%
0.02%
—
5.73
EPS growth%
30.41
30.83
33.66
36.51
34.51
32.22
30.83
27.86
27.06
25.32
10.33
27.86
30.83
10
48.97
Bookvalue per sh¥
68.86
72.78
67.43
70.36
70.09
75.42
74.18
67.84
59.42
61.85
61.89
(2.47%)
(1.32%)
—
79.35
FCF per share¥
47.24
46.03
47.85
44.04
47.02
41.31
43.27
47.15
49.46
46.05
88.18
(0.42%)
(1.07%)
—
28.52
Dividend per sh¥
25.51
29.96
29.16
30.20
30.28
32.51
33.73
38.55
46.34
49.47
60.21
10.31%
7.65%
—
15.42
Div yield (avg)%
18.57
15.57
16.93
19.86
20.12
21.59
22.45
22.29
21.39
18.42
23.21
21.59
19.99
22
12.36
Payout ratio%
0.40
0.40
2.84
0.40
3.03
1.06
1.16
0.40
1.88
2.42
18.58
1.16
1.11
69
5.566
Shares (diluted)M
7.493
8.325
8.304
9.047
10.57
11.21
12.18
14.03
13.43
14.87
5.531
7.07%
7.71%
46
25.35
Buyback yield%
19.92
21.28
24.26
26.25
24.02
25.34
26.66
27.10
29.90
31.64
14.25
27.10
25.79
76
0.471
D/E ratiox
1.247
1.208
1.162
1.106
1.022
1.007
0.961
0.964
0.822
0.713
0.709
0.961
1.015
30
208.4
Enterprise value¥M
572.5
551.7
524.9
491.6
492.7
454.4
510.8
471.4
450.7
439.9
815.7
(2.24%)
(3.05%)
55
0.219
LT debt¥B
0.720
0.829
0.976
1.144
1.330
1.535
1.529
1.520
1.791
1.816
0.748
6.43%
11.02%
11
Revenue
¥2.370B
5.73%
1.00×
Cost of revenue
¥1.381B
5.69%
1.00×
Operating expenses
¥549.7M
5.68%
1.00×
Cash and investments
16.43%
Goodwill & intangibles
15.61%