1.246
Revenue¥B
1.161
1.173
1.206
1.214
1.275
1.305
1.325
1.397
1.458
1.484
1.288
3.08%
2.65%
91
9.00
Revenue growth%
17.52
14.92
16.19
18.71
19.49
19.96
20.36
20.95
18.60
20.90
12.41
20.36
19.10
12
24.97
Gross margin%
14.10
15.62
12.83
10.27
9.67
12.52
11.32
8.63
8.53
7.26
18.42
8.63
10.79
45
2.88
Operating margin%
19.35
17.33
14.90
12.84
15.24
14.75
15.64
13.07
12.77
11.99
15.41
13.07
14.83
42
27.33
Net margin%
11.84
12.06
9.24
10.25
13.25
14.33
14.51
16.63
15.47
15.29
22.55
15.29
13.79
41
13.65
P/E ratio (avg)x
17.39
19.07
19.58
19.74
22.01
22.92
21.67
22.59
19.91
20.77
28.57
21.67
20.34
12
21.36
EV/EBITx
15.15
16.83
17.90
20.77
20.71
21.25
24.30
28.29
31.31
32.47
29.31
28.29
21.01
84
3.52
FCF yield (avg)%
24.53
26.00
23.72
26.18
23.31
22.89
24.58
25.13
27.99
30.76
27.32
25.13
24.86
55
20.34
FCF margin%
20.29
21.54
20.44
21.75
20.39
22.27
21.15
18.28
19.95
22.02
3.82
21.15
20.80
9
1.721
FCF / Net incomex
1.773
1.925
2.086
2.494
2.449
2.474
2.833
2.857
3.289
3.624
0.314
2.857
2.484
67
25.23
ROIC%
24.25
24.23
25.29
26.25
25.29
27.80
30.21
30.67
32.64
30.18
14.74
30.21
27.02
90
13.79
Return on equity%
0.40
0.40
0.42
0.40
0.40
0.40
0.40
2.96
5.05
7.75
5.46
2.96
0.40
23
12.53
Return on assets%
26.84
29.69
26.73
28.87
27.74
30.05
29.95
32.41
30.34
32.04
13.33
30.34
29.82
14
0.83
EPS¥
1.20
1.16
1.34
1.51
1.75
1.79
1.99
2.05
1.98
1.90
0.90
1.67%
6.12%
—
28.86
EPS growth%
22.60
21.46
21.20
21.31
23.44
26.03
25.67
25.65
23.15
22.01
12.17
25.65
22.88
85
0.80
Bookvalue per sh¥
0.79
0.80
0.95
0.95
1.09
1.20
1.31
1.30
1.36
1.58
0.59
7.71%
8.35%
—
0.32
FCF per share¥
0.61
0.66
0.64
0.63
0.58
0.62
0.70
0.75
0.68
0.75
0.46
5.32%
2.19%
—
0.19
Dividend per sh¥
1.46
1.64
1.86
1.76
1.65
1.90
1.81
1.74
1.71
1.60
0.92
(0.56%)
0.34%
—
11.22
Div yield (avg)%
11.81
10.38
12.43
11.62
9.79
8.59
10.17
9.74
11.24
13.28
12.08
10.17
10.81
72
19.33
Payout ratio%
29.20
28.34
26.22
27.26
28.30
30.09
31.99
32.35
29.75
28.19
15.25
30.09
28.77
91
0.786
Shares (diluted)B
1.047
1.150
1.241
1.403
1.510
1.477
1.564
1.717
1.946
2.054
0.769
6.36%
7.62%
37
8.51
Buyback yield%
31.97
32.51
29.71
27.79
29.57
32.13
30.83
32.72
30.94
32.11
23.56
32.11
31.46
7
1.205
D/E ratiox
0.924
0.846
0.856
0.788
0.736
0.700
0.678
0.730
0.685
0.740
1.550
0.700
0.738
81
0.192
Enterprise value¥B
1.106
1.283
1.253
1.273
1.357
1.382
1.472
1.701
1.763
1.778
0.878
5.56%
5.34%
28
0.349
LT debt¥B
0.917
1.002
1.158
1.295
1.351
1.558
1.627
1.727
1.844
1.703
0.587
4.74%
5.86%
56
Revenue
¥1.484B
2.65%
1.00×
Cost of revenue
¥835.2M
2.55%
0.99×
Operating expenses
¥190.8M
2.82%
1.02×
Cash and investments
17.63%