1.730
Revenue¥B
4.563
4.687
4.781
4.939
5.099
5.107
5.284
5.384
5.570
5.658
1.848
2.10%
2.42%
73
4.23
Revenue growth%
31.32
29.43
27.81
27.98
29.31
32.31
32.60
32.98
33.04
35.38
3.89
32.98
31.81
79
22.69
Gross margin%
15.75
17.44
19.92
17.23
15.18
13.54
10.74
11.84
9.85
9.65
6.92
10.74
14.36
37
21.34
Operating margin%
15.28
13.56
14.07
15.77
13.37
13.46
13.41
10.80
11.08
8.14
6.07
11.08
13.43
34
19.25
Net margin%
21.56
20.83
22.09
24.06
21.59
22.47
19.90
19.30
20.89
18.74
17.81
19.90
21.23
24
24.91
P/E ratio (avg)x
32.30
32.24
35.62
31.58
28.28
28.69
26.80
27.68
24.64
25.63
19.00
26.80
28.49
20
28.45
EV/EBITx
32.17
37.90
37.91
38.29
38.62
40.13
40.60
41.54
47.33
54.03
27.48
41.54
39.37
22
6.63
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.45
0.40
3.24
5.47
5.51
18.32
3.24
0.40
35
14.73
FCF margin%
2.42
2.16
2.83
4.87
4.26
7.04
7.01
5.15
3.61
1.16
8.98
5.15
3.94
77
1.385
FCF / Net incomex
1.037
1.068
1.087
1.214
1.102
1.116
1.141
1.309
1.370
1.533
0.936
1.309
1.129
86
4.09
ROIC%
3.30
2.53
4.97
5.36
4.34
6.68
6.92
8.57
11.04
12.95
3.83
8.57
6.02
69
3.56
Return on equity%
6.93
7.74
8.35
6.82
9.41
10.18
7.92
8.38
10.02
11.21
9.13
10.02
8.37
42
16.66
Return on assets%
11.23
8.78
6.71
6.12
8.82
9.84
11.43
11.71
13.40
13.14
5.07
11.71
10.54
23
2.90
EPS¥
4.21
4.22
4.37
4.11
3.89
4.38
4.34
3.91
3.50
3.32
3.14
(3.10%)
(2.98%)
—
4.02
EPS growth%
18.13
21.03
20.12
20.40
19.68
17.61
15.11
15.38
12.87
10.20
17.72
15.11
17.87
28
4.58
Bookvalue per sh¥
1.79
1.75
1.58
1.65
1.81
1.89
1.73
1.71
1.58
1.61
4.82
(2.30%)
(2.29%)
—
3.93
FCF per share¥
0.93
1.03
1.03
0.93
0.85
0.84
0.93
0.99
0.97
0.90
1.61
1.02%
0.72%
—
2.74
Dividend per sh¥
3.89
4.17
4.01
4.37
4.78
4.85
5.04
5.54
5.65
6.11
4.08
5.04%
3.80%
—
7.36
Div yield (avg)%
26.01
24.35
21.79
22.19
21.30
23.04
24.66
24.24
25.03
27.72
9.66
24.66
24.29
63
2.69
Payout ratio%
22.53
24.06
26.25
29.25
27.06
24.19
21.75
24.44
25.91
28.43
21.46
24.44
25.17
7
0.635
Shares (diluted)B
0.859
0.889
0.890
0.891
0.863
0.908
0.958
0.896
1.012
1.036
0.666
3.71%
3.15%
29
17.02
Buyback yield%
27.82
25.64
26.96
27.90
25.24
26.54
25.51
26.66
28.69
26.37
5.43
26.54
26.60
36
1.636
D/E ratiox
0.353
0.326
0.339
0.356
0.313
0.340
0.308
0.276
0.282
0.258
1.019
0.282
0.320
93
2.604
Enterprise value¥B
2.158
2.196
2.351
2.418
2.603
2.536
2.414
2.701
2.888
3.192
3.107
4.17%
3.47%
77
4.558
LT debt¥B
2.782
3.074
2.727
2.997
2.717
2.788
2.884
2.770
2.894
2.656
3.650
(0.45%)
(1.18%)
57
Revenue
¥5.658B
2.42%
1.00×
Cost of revenue
¥3.659B
2.62%
1.02×
Operating expenses
¥864.0M
2.19%
0.98×
Cash and investments
17.21%