0.216
Revenue¥B
0.779
0.844
0.901
0.965
1.028
1.114
1.183
1.243
1.354
1.457
0.235
7.21%
7.18%
66
22.52
Revenue growth%
25.76
27.52
27.83
25.66
25.95
23.82
26.38
26.50
24.15
24.88
26.66
24.88
25.85
23
11.76
Gross margin%
7.24
8.89
6.46
9.02
7.96
7.18
6.57
3.67
6.24
6.59
25.96
6.57
6.88
43
28.24
Operating margin%
9.93
9.96
9.66
9.93
12.91
15.85
15.88
14.92
12.76
11.50
23.58
14.92
12.13
53
2.30
Net margin%
27.98
25.54
25.47
24.23
22.39
19.55
21.34
22.23
20.53
21.96
26.30
21.34
22.31
91
33.68
P/E ratio (avg)x
14.09
15.76
17.25
17.90
20.50
20.85
22.70
22.32
24.70
24.06
13.58
22.70
20.68
62
35.57
EV/EBITx
32.15
35.10
33.17
34.72
33.45
32.93
33.97
35.98
34.35
32.21
24.83
33.97
33.71
91
20.34
FCF yield (avg)%
15.01
12.44
10.13
9.52
12.44
10.56
10.35
12.92
12.48
13.80
17.90
12.48
12.44
53
21.32
FCF margin%
7.12
8.80
9.73
11.90
14.07
12.07
9.67
8.23
9.93
12.88
18.64
9.93
9.83
45
1.086
FCF / Net incomex
2.033
1.988
1.954
2.164
2.513
2.895
3.360
3.692
4.163
4.761
1.238
3.692
2.704
70
14.72
ROIC%
30.04
31.75
32.58
34.07
32.21
30.21
31.74
30.50
31.57
33.71
25.97
31.57
31.74
85
19.62
Return on equity%
0.40
0.40
1.85
1.27
0.49
2.99
2.46
1.42
0.43
3.31
12.37
2.46
1.34
22
29.03
Return on assets%
27.53
27.14
30.13
30.01
30.61
28.47
31.26
29.70
30.12
29.09
5.64
29.70
29.86
19
1.35
EPS¥
1.38
1.46
1.39
1.50
1.46
1.53
1.50
1.54
1.65
1.61
1.43
1.91%
1.49%
—
11.54
EPS growth%
1.61
3.41
6.09
7.22
8.82
6.69
6.77
9.46
11.31
9.25
12.45
9.25
7.00
73
1.46
Bookvalue per sh¥
0.71
0.77
0.85
0.82
0.89
0.84
0.84
0.77
0.84
0.93
0.56
0.84%
3.60%
—
0.67
FCF per share¥
0.66
0.72
0.77
0.76
0.71
0.76
0.74
0.79
0.78
0.75
0.38
1.36%
2.35%
—
1.43
Dividend per sh¥
1.37
1.35
1.45
1.48
1.64
1.92
2.27
2.24
2.31
2.62
0.99
9.84%
8.19%
—
13.78
Div yield (avg)%
34.41
34.50
36.51
33.79
34.93
37.42
36.79
36.95
38.33
36.13
12.65
36.95
36.32
26
21.02
Payout ratio%
19.61
19.21
18.19
21.03
22.81
22.36
23.11
22.61
24.12
25.09
28.87
23.11
22.49
63
0.657
Shares (diluted)B
0.853
0.937
1.093
1.176
1.290
1.211
1.262
1.279
1.344
1.307
0.646
0.27%
4.69%
7
27.56
Buyback yield%
22.61
20.02
20.98
21.80
23.66
22.20
20.96
20.38
22.20
24.96
26.61
22.20
22.00
47
1.499
D/E ratiox
1.186
1.178
1.157
1.133
1.037
1.183
1.292
1.341
1.293
1.223
0.418
1.292
1.185
5
1.565
Enterprise value¥B
1.236
1.222
1.318
1.209
1.283
1.226
1.124
1.093
1.087
1.186
1.802
(1.56%)
0.49%
54
1.054
LT debt¥B
1.038
1.031
0.975
1.070
1.148
1.081
1.062
1.150
1.210
1.141
1.899
(0.12%)
0.89%
53
Revenue
¥1.457B
7.18%
1.00×
Cost of revenue
¥891.8M
7.57%
1.04×
Operating expenses
¥358.0M
6.92%
0.98×
Cash and investments
15.91%