0.755
Revenue¥B
1.047
1.092
1.150
1.201
1.222
1.294
1.372
1.451
1.531
1.561
0.840
5.02%
4.39%
71
10.01
Revenue growth%
7.65
5.91
3.88
5.05
6.24
5.54
5.29
5.91
7.95
4.99
17.69
5.54
5.73
74
7.24
Gross margin%
13.43
12.36
13.38
15.36
13.82
13.09
10.96
10.19
12.54
12.95
11.31
12.54
13.02
32
16.29
Operating margin%
17.97
16.33
14.14
16.87
16.93
17.51
17.08
17.56
15.05
15.06
11.05
17.08
16.90
13
21.08
Net margin%
3.90
5.00
2.20
0.40
0.40
0.77
0.40
0.87
0.40
1.88
3.50
0.77
0.82
73
15.10
P/E ratio (avg)x
46.84
53.92
61.46
70.53
75.86
74.57
82.84
89.83
107.9
109.4
19.11
89.83
75.21
43
35.87
EV/EBITx
21.92
22.10
24.45
24.13
25.66
30.47
32.91
35.99
38.95
44.55
19.46
35.99
28.06
29
15.25
FCF yield (avg)%
6.07
7.91
5.39
2.42
1.64
1.87
0.40
0.40
0.40
0.40
23.06
0.40
1.76
94
20.68
FCF margin%
11.83
12.57
12.79
14.19
14.03
12.88
13.84
12.46
13.55
13.91
21.16
13.55
13.22
69
1.119
FCF / Net incomex
1.179
1.184
1.228
1.315
1.408
1.498
1.660
1.819
1.727
1.963
0.813
1.727
1.453
9
16.55
ROIC%
35.83
35.77
34.03
35.08
37.31
34.75
33.07
34.39
33.95
35.09
27.17
34.39
34.92
20
20.07
Return on equity%
6.93
6.15
4.56
7.17
6.71
4.23
1.47
3.78
3.62
1.16
28.63
3.62
4.40
82
13.00
Return on assets%
22.88
24.25
24.06
21.57
20.16
17.52
18.24
17.47
17.96
18.74
18.85
17.96
19.45
11
30.53
EPS¥
19.99
19.03
20.45
23.94
27.15
31.32
36.55
41.11
45.63
50.35
34.06
13.14%
10.44%
—
27.01
EPS growth%
16.28
17.13
14.95
16.53
13.54
11.18
11.78
11.09
13.30
14.60
5.08
11.78
14.07
29
72.11
Bookvalue per sh¥
64.50
58.04
51.08
47.50
49.06
44.86
45.66
45.55
43.53
42.40
66.41
(2.88%)
(4.38%)
—
45.79
FCF per share¥
109.29
111.70
123.05
137.05
156.54
155.55
163.92
173.93
189.12
220.59
50.96
7.10%
8.44%
—
54.11
Dividend per sh¥
60.38
61.42
63.37
67.67
76.30
86.66
93.04
102.23
110.02
109.70
88.25
7.53%
6.77%
—
9.57
Div yield (avg)%
28.13
29.75
31.21
30.91
33.86
32.27
30.66
32.30
32.46
31.25
22.45
32.27
31.23
76
21.33
Payout ratio%
27.95
27.88
30.48
28.84
29.93
32.90
34.23
32.34
32.02
29.06
25.49
32.34
30.21
22
13.36
Shares (diluted)M
13.39
13.10
13.70
12.46
12.64
14.17
15.83
14.51
13.36
13.04
12.92
0.62%
(0.27%)
10
22.94
Buyback yield%
3.01
5.98
3.00
3.10
4.42
4.72
7.13
5.58
4.59
1.71
3.60
4.72
4.50
78
1.553
D/E ratiox
0.648
0.717
0.720
0.738
0.681
0.697
0.720
0.794
0.799
0.867
1.787
0.794
0.720
40
0.108
Enterprise value¥B
0.142
0.163
0.151
0.166
0.162
0.186
0.204
0.232
0.238
0.225
1.060
6.70%
5.22%
71
0.989
LT debt¥B
0.179
0.192
0.203
0.201
0.213
0.228
0.199
0.204
0.215
0.230
1.076
1.49%
3.53%
87
Revenue
¥1.561B
4.39%
1.00×
Cost of revenue
¥921.7M
4.50%
1.01×
Operating expenses
¥279.0M
4.56%
1.02×
Goodwill & intangibles
18.84%
Cash and investments
18.26%