0.304
Revenue¥B
1.317
1.349
1.408
1.490
1.534
1.628
1.713
1.787
1.846
1.940
0.338
4.81%
4.60%
21
25.51
Revenue growth%
26.50
26.89
28.30
28.33
26.58
26.02
23.69
23.95
22.50
24.83
20.19
23.95
26.26
82
17.98
Gross margin%
2.94
2.59
3.28
5.63
7.20
6.25
5.87
5.42
5.17
6.78
15.15
5.87
5.52
25
13.25
Operating margin%
24.80
25.87
23.05
22.92
22.10
19.14
18.08
18.83
20.13
22.84
18.23
19.14
22.47
38
20.15
Net margin%
27.60
29.61
29.81
32.44
31.32
34.10
32.73
33.45
31.10
31.32
9.21
32.73
31.32
47
11.69
P/E ratio (avg)x
7.540
6.827
6.881
6.600
6.867
7.493
7.365
7.021
7.430
7.800
17.23
7.430
7.193
55
31.52
EV/EBITx
37.11
43.82
46.67
54.39
61.68
65.40
72.82
79.50
78.84
92.31
12.70
78.84
63.54
27
13.84
FCF yield (avg)%
5.66
3.81
6.73
4.07
6.19
7.22
10.22
9.33
8.26
7.97
12.06
8.26
6.98
11
10.22
FCF margin%
5.93
7.32
6.47
4.15
1.26
1.84
2.10
0.80
1.49
0.40
21.92
1.49
1.97
70
0.656
FCF / Net incomex
0.777
0.751
0.773
0.783
0.692
0.657
0.645
0.695
0.653
0.693
1.285
0.657
0.694
26
4.92
ROIC%
26.23
26.50
27.69
28.47
27.32
24.69
24.19
24.31
26.66
26.47
21.51
24.69
26.49
52
5.74
Return on equity%
4.31
1.55
0.40
0.40
0.40
0.40
0.40
0.40
0.53
0.40
18.25
0.40
0.40
60
13.70
Return on assets%
32.64
34.22
32.33
32.49
34.54
32.96
34.93
34.04
31.08
29.53
19.75
32.96
32.80
29
30.75
EPS¥
10.68
10.01
11.22
11.52
11.83
13.07
12.33
11.41
12.64
11.85
32.32
0.03%
1.69%
—
18.85
EPS growth%
17.52
19.24
19.77
18.55
19.21
19.22
19.12
22.04
21.19
22.85
28.90
21.19
19.23
77
16.79
Bookvalue per sh¥
15.76
14.12
12.71
13.87
13.40
13.55
13.28
13.58
13.48
14.39
14.46
1.44%
(0.71%)
—
29.90
FCF per share¥
28.26
27.04
26.25
24.36
25.64
23.01
20.60
20.64
20.13
17.97
37.44
(6.86%)
(5.63%)
—
18.01
Dividend per sh¥
23.42
27.19
30.60
31.02
33.67
31.78
35.24
35.85
36.27
34.29
32.81
0.37%
4.06%
—
12.91
Div yield (avg)%
21.33
20.85
23.70
23.84
25.32
27.43
29.42
30.93
30.85
29.31
24.88
29.42
26.37
68
26.80
Payout ratio%
17.64
17.56
16.27
14.60
13.27
10.30
7.39
7.67
9.50
9.13
25.99
9.13
11.78
53
19.00
Shares (diluted)M
29.67
32.33
36.51
41.17
46.35
54.63
64.15
75.85
89.44
94.56
19.34
15.32%
13.73%
6
18.41
Buyback yield%
25.94
27.16
28.72
31.68
30.59
28.38
30.48
32.11
30.42
31.82
5.31
30.48
30.45
49
1.402
D/E ratiox
1.795
1.642
1.704
1.722
1.785
1.680
1.751
1.821
1.878
1.950
0.553
1.821
1.768
44
1.086
Enterprise value¥B
2.394
2.524
2.507
2.357
2.471
2.293
2.625
2.961
2.784
3.039
1.624
4.23%
2.88%
20
0.160
LT debt¥B
1.535
1.832
1.818
2.092
2.053
2.151
2.385
2.674
2.949
3.457
1.574
10.99%
9.39%
30
Revenue
¥1.940B
4.60%
1.00×
Cost of revenue
¥1.216B
4.80%
1.02×
Operating expenses
¥217.0M
4.28%
0.97×
Cash and investments
18.24%
Goodwill & intangibles
18.00%