0.403
Revenue¥B
1.659
1.680
1.716
1.779
1.791
1.880
1.975
2.030
2.062
2.066
0.452
2.89%
2.49%
8
18.25
Revenue growth%
31.64
33.69
36.19
33.95
32.15
31.70
32.95
34.81
34.45
35.11
6.68
34.45
33.82
74
19.45
Gross margin%
25.37
27.21
28.46
26.52
25.77
24.00
26.58
25.51
24.85
26.07
27.09
25.51
25.92
66
19.97
Operating margin%
25.27
23.50
25.49
25.19
27.77
27.95
25.32
27.08
29.01
26.13
28.01
27.08
25.81
65
20.35
Net margin%
18.81
19.81
21.70
19.54
19.08
20.94
18.03
15.15
14.11
11.78
22.49
15.15
18.95
34
20.50
P/E ratio (avg)x
71.86
77.44
78.90
78.41
91.15
108.1
122.2
135.0
156.6
166.5
23.28
135.0
99.61
23
8.943
EV/EBITx
30.26
32.47
32.66
30.15
27.51
29.37
28.72
32.97
33.61
33.27
37.68
32.97
31.37
66
16.34
FCF yield (avg)%
11.34
9.46
9.70
8.52
6.30
8.28
10.87
9.05
9.23
9.98
11.57
9.23
9.35
62
16.23
FCF margin%
12.47
13.51
13.01
12.96
14.99
17.26
17.29
14.87
14.99
16.06
14.01
16.06
14.93
47
1.286
FCF / Net incomex
0.176
0.164
0.148
0.157
0.169
0.172
0.154
0.135
0.117
0.110
0.524
0.135
0.155
51
20.91
ROIC%
17.43
14.81
14.88
12.29
15.11
17.32
14.96
15.03
16.74
19.44
10.67
16.74
15.07
78
21.90
Return on equity%
5.06
4.67
3.47
5.81
3.25
4.98
2.85
0.62
0.40
0.40
9.24
0.62
3.36
74
9.78
Return on assets%
11.48
14.18
13.28
13.46
12.73
12.83
14.60
12.33
13.41
14.91
2.90
13.41
13.34
78
27.18
EPS¥
32.81
33.68
32.58
31.36
29.22
28.03
27.87
28.96
31.01
31.73
28.51
1.66%
(0.31%)
—
6.00
EPS growth%
22.89
23.91
23.70
22.33
22.59
24.22
26.65
24.20
21.76
20.45
19.72
24.20
23.30
11
29.50
Bookvalue per sh¥
36.99
38.31
44.94
50.30
49.16
56.77
64.17
74.81
77.78
78.91
18.12
9.93%
7.87%
—
24.25
FCF per share¥
16.42
15.08
13.43
12.91
14.25
14.46
13.41
12.60
12.13
11.72
24.59
(3.84%)
(2.59%)
—
8.20
Dividend per sh¥
48.61
51.68
54.98
54.04
59.13
63.24
75.56
84.05
82.07
88.42
26.80
8.38%
8.03%
—
3.19
Div yield (avg)%
13.23
14.41
16.95
13.99
11.70
12.93
14.36
17.36
15.47
12.47
8.21
14.36
14.18
90
17.29
Payout ratio%
12.36
11.89
12.68
11.24
13.60
12.47
13.12
14.27
15.51
13.05
14.22
13.12
12.87
68
25.37
Shares (diluted)M
28.14
30.67
28.25
30.99
35.10
39.77
37.94
40.34
45.68
42.81
25.16
4.05%
3.44%
35
27.90
Buyback yield%
11.36
12.78
12.28
13.12
11.01
8.73
9.73
8.71
11.41
12.53
25.79
9.73
11.38
48
0.259
D/E ratiox
1.565
1.774
1.782
2.014
1.903
1.824
1.841
2.087
1.973
1.959
0.479
1.959
1.872
66
0.451
Enterprise value¥B
1.411
1.500
1.569
1.428
1.560
1.614
1.770
1.562
1.523
1.662
1.422
1.28%
1.79%
48
0.543
LT debt¥B
1.011
0.933
0.863
0.771
0.767
0.743
0.824
0.769
0.703
0.782
1.269
0.38%
(3.07%)
78
Revenue
¥2.066B
2.49%
1.00×
Cost of revenue
¥1.198B
2.54%
1.01×
Operating expenses
¥405.4M
1.94%
0.95×
Goodwill & intangibles
18.05%
Cash and investments
16.52%