1.127
Revenue¥B
0.521
0.554
0.599
0.666
0.713
0.762
0.836
0.889
0.979
1.061
1.189
8.29%
8.36%
8
20.78
Revenue growth%
30.15
29.60
27.68
27.26
29.90
27.33
27.89
26.68
24.82
26.22
13.39
26.68
27.50
30
6.41
Gross margin%
11.05
10.74
13.64
15.08
17.01
14.20
14.11
13.26
13.93
11.21
6.38
13.93
13.78
28
16.75
Operating margin%
11.00
12.48
13.99
11.64
13.89
16.48
14.12
14.28
16.33
18.23
22.12
16.33
14.06
16
26.40
Net margin%
25.47
22.57
19.67
18.53
20.09
18.45
17.72
19.40
16.44
16.16
19.65
17.72
18.96
88
21.08
P/E ratio (avg)x
41.91
40.88
41.92
39.41
40.31
46.74
50.12
54.93
55.03
54.51
18.11
54.51
44.33
83
29.66
EV/EBITx
21.15
24.02
23.51
23.77
22.21
24.64
23.34
26.87
25.70
26.78
17.06
25.70
23.90
61
3.27
FCF yield (avg)%
24.12
24.03
22.42
24.97
26.27
24.91
22.52
24.83
23.24
25.35
13.89
24.83
24.47
88
3.16
FCF margin%
4.48
5.34
2.99
4.92
5.55
8.45
10.41
10.45
12.84
11.91
20.30
10.45
7.00
10
0.664
FCF / Net incomex
1.897
2.130
2.206
2.357
2.282
2.442
2.667
3.069
3.066
2.986
0.239
2.986
2.400
38
12.79
ROIC%
10.95
11.70
12.90
14.37
14.24
15.03
14.11
15.27
15.85
14.34
3.57
15.03
14.29
74
25.70
Return on equity%
15.61
14.04
12.35
14.94
16.41
18.14
20.94
22.76
19.99
20.73
3.02
20.73
17.28
60
3.06
Return on assets%
14.96
15.36
16.74
15.69
17.03
17.03
18.93
19.79
19.25
19.16
21.92
19.16
17.03
58
1.75
EPS¥
1.38
1.25
1.34
1.25
1.38
1.49
1.55
1.68
1.49
1.56
1.94
2.42%
1.11%
—
20.05
EPS growth%
9.05
8.03
5.38
5.09
3.38
5.75
2.90
4.80
2.65
5.17
6.21
4.80
5.13
93
1.71
Bookvalue per sh¥
2.75
3.27
3.15
3.72
3.72
4.30
4.88
4.79
5.26
5.66
0.92
8.75%
8.46%
—
0.68
FCF per share¥
0.86
0.90
0.93
0.86
0.90
0.91
0.85
0.87
0.92
0.94
0.87
0.88%
1.16%
—
1.46
Dividend per sh¥
0.75
0.83
0.85
0.98
1.08
1.26
1.26
1.42
1.56
1.72
0.46
9.76%
9.16%
—
2.29
Div yield (avg)%
22.44
21.75
22.51
20.98
20.03
18.40
15.72
14.68
13.66
11.19
28.92
14.68
19.21
26
15.25
Payout ratio%
16.77
17.08
18.67
18.81
18.79
18.55
21.18
18.66
19.82
18.41
15.75
18.66
18.67
85
0.391
Shares (diluted)B
0.671
0.751
0.857
0.826
0.966
1.055
1.247
1.455
1.489
1.538
0.395
9.76%
9.82%
72
26.81
Buyback yield%
0.40
1.94
1.20
2.06
3.31
5.04
2.11
3.91
6.01
7.96
19.02
5.04
2.71
74
0.429
D/E ratiox
1.157
1.184
1.397
1.666
1.744
1.827
1.797
1.783
1.737
1.826
1.098
1.797
1.741
84
0.605
Enterprise value¥B
1.053
0.916
0.926
0.845
0.861
0.887
0.796
0.742
0.765
0.795
0.748
(1.59%)
(2.31%)
36
1.119
LT debt¥B
1.366
1.344
1.545
1.732
1.937
1.895
1.804
1.771
1.977
2.099
1.142
1.62%
5.82%
73
Revenue
¥1.061B
8.36%
1.00×
Cost of revenue
¥512.1M
8.28%
0.99×
Operating expenses
¥246.4M
8.81%
1.04×
Cash and investments
15.91%