2.516
Revenue¥B
1.924
2.009
2.153
2.286
2.451
2.599
2.763
2.831
3.004
3.155
2.718
5.18%
5.47%
31
18.36
Revenue growth%
27.91
30.09
31.23
29.61
29.48
28.27
28.48
30.07
32.16
31.70
28.83
30.07
29.84
88
12.39
Gross margin%
10.74
9.83
7.66
9.65
12.53
10.60
8.86
6.88
4.68
2.00
6.92
6.88
9.25
31
26.47
Operating margin%
27.17
29.59
27.48
30.06
30.62
32.25
29.82
27.27
26.99
27.73
29.57
27.73
28.66
31
29.96
Net margin%
20.77
20.41
21.04
22.54
19.55
21.17
20.04
18.43
19.64
16.71
22.47
19.64
20.23
59
7.114
P/E ratio (avg)x
32.27
32.25
32.99
35.96
38.74
37.46
36.58
40.35
42.05
48.49
19.95
40.35
37.02
80
31.19
EV/EBITx
16.13
16.21
16.03
13.70
12.29
11.94
11.63
10.52
10.07
10.62
11.06
10.62
12.11
70
7.12
FCF yield (avg)%
17.17
15.45
13.58
15.95
14.10
12.45
13.49
12.20
10.37
12.92
24.01
12.45
13.54
75
17.43
FCF margin%
3.50
6.46
5.26
6.80
6.21
3.67
1.32
3.67
4.38
4.88
9.74
3.67
4.63
47
1.402
FCF / Net incomex
1.078
1.046
1.026
1.007
0.914
0.861
0.930
0.793
0.768
0.655
1.764
0.793
0.922
85
15.47
ROIC%
24.89
24.31
23.69
22.30
24.92
23.64
21.51
23.25
20.41
22.41
8.01
22.41
23.45
56
29.70
Return on equity%
15.47
16.90
19.31
17.57
20.05
21.08
20.82
22.05
22.69
25.08
24.02
22.05
20.44
66
11.99
Return on assets%
5.67
8.05
10.66
10.85
7.86
6.42
5.12
3.26
5.19
2.81
17.58
5.12
6.04
52
1.88
EPS¥
5.04
4.78
4.40
4.09
4.05
4.00
3.38
3.39
2.95
2.58
2.05
(8.60%)
(6.97%)
—
24.61
EPS growth%
14.93
15.27
17.09
15.61
12.89
14.61
15.38
13.93
14.69
14.34
2.21
14.61
14.81
43
4.80
Bookvalue per sh¥
7.36
8.04
8.76
9.37
9.34
9.80
10.52
10.17
11.03
10.58
4.41
2.52%
3.97%
—
4.26
FCF per share¥
5.02
4.55
3.92
3.39
3.58
3.73
3.67
3.70
3.75
3.95
7.35
2.00%
(2.59%)
—
2.39
Dividend per sh¥
2.50
2.49
2.56
3.02
3.60
4.30
4.22
4.84
5.33
5.87
7.38
10.25%
10.26%
—
7.89
Div yield (avg)%
29.76
32.01
32.10
32.62
31.25
33.82
33.04
31.01
28.88
29.05
17.64
31.01
31.63
20
2.59
Payout ratio%
15.22
12.76
14.89
12.16
11.14
13.44
13.20
13.76
15.68
17.93
18.83
13.76
13.60
28
0.401
Shares (diluted)B
0.631
0.754
0.833
0.839
0.888
0.925
0.994
0.984
1.104
1.182
0.408
5.88%
7.43%
20
17.22
Buyback yield%
14.44
15.08
17.77
16.75
13.93
13.50
10.81
11.87
10.13
11.65
8.95
11.65
13.71
25
0.885
D/E ratiox
0.080
0.070
0.065
0.060
0.056
0.048
0.051
0.053
0.047
0.040
0.431
0.048
0.055
58
2.029
Enterprise value¥B
2.210
2.496
2.294
2.414
2.213
2.446
2.380
2.531
2.778
2.854
1.119
5.22%
2.61%
94
2.292
LT debt¥B
0.878
0.867
0.919
0.991
1.061
1.045
0.980
0.892
0.918
0.827
1.044
(4.86%)
0.30%
84
Revenue
¥3.155B
5.47%
1.00×
Cost of revenue
¥1.802B
5.24%
0.98×
Operating expenses
¥599.8M
5.87%
1.04×
Cash and investments
15.14%