0.642
Revenue¥B
0.622
0.657
0.697
0.730
0.752
0.804
0.857
0.916
0.978
1.030
0.707
6.50%
5.93%
88
5.64
Revenue growth%
21.12
22.43
22.21
19.81
20.72
17.92
19.44
17.50
19.86
17.05
28.82
17.92
19.83
37
14.03
Gross margin%
5.53
2.74
0.60
0.40
0.64
0.40
1.52
0.78
3.05
0.40
16.82
0.78
0.71
16
29.57
Operating margin%
4.28
1.46
2.68
4.40
1.48
1.31
0.93
1.20
4.12
1.70
6.74
1.31
1.59
34
28.35
Net margin%
23.63
25.94
24.28
26.59
27.66
24.93
23.99
25.18
23.36
22.16
25.81
23.99
24.61
82
22.91
P/E ratio (avg)x
38.68
44.54
44.46
49.44
57.03
58.73
61.50
59.74
59.27
66.01
28.22
59.74
57.88
60
9.060
EV/EBITx
24.17
22.47
23.48
20.57
18.48
16.93
18.07
17.16
17.20
15.16
35.82
17.16
18.28
47
10.01
FCF yield (avg)%
8.50
6.82
8.29
9.28
7.61
10.37
10.15
8.22
6.08
6.36
14.44
8.22
8.26
87
29.33
FCF margin%
27.11
28.49
28.86
31.37
34.08
33.75
36.13
38.36
38.17
39.11
14.72
38.17
33.91
19
1.660
FCF / Net incomex
1.261
1.334
1.227
1.310
1.225
1.214
1.051
0.948
0.902
0.863
1.616
0.948
1.219
6
18.92
ROIC%
12.95
15.10
14.82
16.13
16.94
14.68
14.00
14.23
16.92
14.83
21.05
14.68
14.83
85
11.27
Return on equity%
23.60
21.95
22.27
20.75
19.86
17.92
20.14
17.89
19.57
18.32
18.31
18.32
20.00
73
7.33
Return on assets%
1.03
2.39
2.12
1.56
4.03
1.88
1.41
0.40
0.40
0.40
20.34
0.40
1.49
57
2.47
EPS¥
9.81
9.18
10.52
11.38
13.10
13.62
15.73
16.91
16.15
18.53
2.61
7.18%
6.85%
—
22.31
EPS growth%
3.44
4.55
3.04
2.76
0.40
0.40
1.25
1.57
1.59
0.40
25.20
1.25
1.58
66
5.14
Bookvalue per sh¥
5.64
6.23
6.98
8.14
8.09
8.42
9.29
10.19
10.08
9.99
3.85
4.33%
7.30%
—
1.25
FCF per share¥
8.97
9.00
9.76
9.10
8.84
8.96
9.54
9.06
8.82
8.63
4.98
(0.48%)
(0.16%)
—
1.97
Dividend per sh¥
6.50
7.23
6.64
6.61
7.51
7.31
7.77
8.32
8.47
9.64
6.79
5.12%
3.54%
—
10.47
Div yield (avg)%
24.66
25.79
27.33
27.10
26.34
25.82
24.55
22.35
25.14
22.35
21.30
24.55
25.47
88
12.46
Payout ratio%
14.19
11.61
12.41
11.95
10.94
8.20
9.56
8.74
8.30
10.88
16.73
8.74
10.91
6
84.22
Shares (diluted)M
112.1
104.6
116.6
131.2
147.9
163.5
176.6
203.5
229.3
230.6
86.19
9.30%
8.01%
67
15.79
Buyback yield%
14.74
13.63
16.01
17.51
18.78
20.46
21.12
23.94
24.91
27.78
7.82
23.94
19.62
31
1.739
D/E ratiox
0.937
0.890
0.955
0.874
0.888
0.927
0.870
0.909
0.872
0.760
0.700
0.872
0.889
23
382.7
Enterprise value¥M
835.9
831.3
833.2
849.9
908.3
858.2
872.6
866.2
873.0
962.1
88.48
1.16%
1.30%
9
570.2
LT debt¥M
136.6
138.8
168.1
196.9
197.1
195.1
215.8
256.9
283.2
295.8
781.4
8.45%
8.86%
44
Revenue
¥1.030B
5.93%
1.00×
Cost of revenue
¥721.1M
5.93%
1.00×
Operating expenses
¥218.6M
6.27%
1.03×
Cash and investments
14.10%