1.422
Revenue¥B
1.360
1.437
1.530
1.668
1.809
1.960
2.046
2.209
2.381
2.541
1.479
7.04%
7.25%
43
13.80
Revenue growth%
23.55
21.77
19.82
20.41
20.34
20.05
20.74
23.66
21.57
19.94
2.41
20.74
20.57
69
27.08
Gross margin%
10.50
9.14
9.22
6.26
3.37
0.89
0.40
1.16
0.40
2.23
24.20
0.89
2.80
17
9.66
Operating margin%
15.67
15.68
13.68
14.34
11.63
11.52
9.24
7.67
9.60
8.00
24.85
9.24
11.58
17
25.19
Net margin%
9.67
8.29
5.53
5.40
3.43
3.95
5.51
3.85
2.56
1.20
3.23
3.85
4.68
80
6.859
P/E ratio (avg)x
29.73
32.34
32.91
35.85
35.56
38.73
41.35
39.70
44.94
47.80
21.46
41.35
37.29
68
7.551
EV/EBITx
17.17
17.22
16.23
15.37
14.13
13.12
12.16
13.40
13.40
12.74
12.70
13.12
13.77
31
23.79
FCF yield (avg)%
22.98
22.42
21.98
21.60
19.69
18.82
18.22
17.57
20.47
21.43
14.78
18.82
20.95
63
5.87
FCF margin%
23.94
21.49
24.08
24.57
25.66
24.71
25.49
26.02
27.68
25.85
19.34
25.85
25.10
90
0.316
FCF / Net incomex
1.471
1.668
1.610
1.774
1.711
1.939
1.940
1.864
1.970
2.089
0.787
1.940
1.819
42
10.74
ROIC%
27.00
29.09
30.34
27.68
27.25
25.51
23.33
25.81
27.13
26.19
29.11
25.81
27.07
60
15.92
Return on equity%
11.21
9.98
9.42
11.08
10.65
10.28
9.22
9.59
12.08
9.12
2.87
9.59
10.13
52
23.34
Return on assets%
13.98
11.66
10.36
11.50
14.03
16.63
15.74
12.78
12.17
10.40
12.44
12.78
12.47
58
1.50
EPS¥
2.73
3.20
3.38
3.44
3.72
4.05
4.55
4.71
5.44
5.55
1.54
8.35%
7.77%
—
17.12
EPS growth%
16.09
13.58
15.77
18.72
17.53
20.09
18.26
21.02
20.82
23.50
19.62
20.82
18.49
76
1.58
Bookvalue per sh¥
0.44
0.42
0.41
0.45
0.44
0.44
0.42
0.38
0.36
0.37
0.72
(3.33%)
(1.47%)
—
0.37
FCF per share¥
0.49
0.55
0.60
0.59
0.64
0.75
0.80
0.95
1.01
1.06
2.24
10.78%
9.49%
—
2.35
Dividend per sh¥
0.37
0.35
0.38
0.33
0.37
0.36
0.36
0.35
0.38
0.41
0.45
1.94%
1.58%
—
5.15
Div yield (avg)%
22.88
21.51
22.95
23.49
22.78
25.66
26.43
26.87
24.76
24.24
29.76
25.66
23.86
25
11.05
Payout ratio%
3.77
4.51
6.70
3.91
3.40
1.29
2.88
1.40
2.40
2.81
26.55
2.40
3.14
14
0.925
Shares (diluted)B
1.340
1.503
1.641
1.727
1.815
2.092
2.061
2.400
2.532
2.584
0.934
7.32%
7.54%
11
23.29
Buyback yield%
10.29
11.16
13.66
15.46
13.64
14.78
16.39
14.66
14.09
15.12
23.93
14.78
14.38
36
1.122
D/E ratiox
1.652
1.866
1.999
2.000
1.827
2.076
1.884
2.102
2.150
2.417
1.761
2.102
1.999
54
0.724
Enterprise value¥B
1.175
1.337
1.232
1.179
1.080
0.985
0.956
0.955
1.028
1.108
0.909
0.50%
(0.36%)
19
2.663
LT debt¥B
0.511
0.523
0.521
0.462
0.489
0.466
0.444
0.396
0.355
0.328
2.654
(7.67%)
(4.80%)
54
Revenue
¥2.541B
7.25%
1.00×
Cost of revenue
¥1.695B
7.21%
1.00×
Operating expenses
¥429.2M
7.48%
1.02×
Cash and investments
16.61%