1.303
Revenue¥B
1.764
1.883
1.987
2.110
2.268
2.385
2.524
2.617
2.739
2.858
1.407
4.73%
5.57%
83
19.31
Revenue growth%
14.58
16.69
16.16
19.05
19.17
16.21
13.37
12.87
10.74
9.70
7.66
12.87
15.37
27
28.04
Gross margin%
30.30
32.97
33.79
31.80
29.72
31.19
32.99
34.75
36.97
38.13
12.02
34.75
32.98
57
28.15
Operating margin%
21.59
18.78
16.18
17.02
18.10
15.95
14.34
13.62
12.56
14.01
19.67
14.01
16.06
66
10.65
Net margin%
20.91
18.25
15.67
16.43
17.75
16.45
18.31
15.42
16.65
17.81
2.98
16.65
17.20
12
20.47
P/E ratio (avg)x
57.20
63.67
65.92
77.02
72.95
74.71
73.28
84.86
88.97
101.6
32.55
84.86
74.00
27
15.06
EV/EBITx
7.110
6.346
5.968
5.941
5.615
5.502
5.271
5.801
5.238
5.654
35.64
5.502
5.727
32
11.04
FCF yield (avg)%
18.96
18.19
15.19
16.60
16.84
15.80
16.01
17.34
16.27
15.04
16.01
16.01
16.43
37
7.96
FCF margin%
11.68
12.69
15.42
18.37
18.94
17.09
14.18
16.59
17.28
15.52
29.27
16.59
16.06
50
1.079
FCF / Net incomex
1.018
1.079
1.103
1.023
0.942
0.988
1.084
1.257
1.341
1.241
1.413
1.241
1.082
51
16.88
ROIC%
1.98
0.40
0.40
0.40
2.52
1.93
3.85
4.40
4.18
3.77
11.44
3.85
2.25
59
10.12
Return on equity%
17.80
18.54
20.62
22.76
23.74
22.14
22.01
19.79
17.76
17.74
27.68
19.79
20.20
73
28.68
Return on assets%
19.51
17.60
19.14
16.56
19.54
21.92
20.22
21.88
22.24
21.20
23.18
21.88
19.88
83
0.91
EPS¥
0.82
0.85
0.73
0.77
0.69
0.72
0.78
0.67
0.59
0.57
0.93
(3.82%)
(4.85%)
—
15.87
EPS growth%
17.58
19.47
16.78
16.95
18.79
18.93
16.00
15.79
16.40
16.71
26.23
16.40
16.86
13
1.58
Bookvalue per sh¥
0.55
0.49
0.54
0.53
0.51
0.48
0.50
0.51
0.57
0.54
0.62
0.95%
0.39%
—
1.44
FCF per share¥
1.84
1.98
1.99
2.18
2.28
2.49
2.69
3.18
3.31
3.90
0.33
11.32%
8.57%
—
0.32
Dividend per sh¥
1.42
1.62
1.75
1.65
1.62
1.66
1.62
1.71
1.98
2.04
1.57
4.66%
4.79%
—
22.43
Div yield (avg)%
3.83
6.12
7.08
9.37
11.02
10.82
13.70
11.96
10.98
9.67
22.17
10.98
10.25
60
8.83
Payout ratio%
10.67
12.83
11.73
9.64
9.88
7.17
5.06
7.56
7.87
7.35
8.11
7.35
8.76
56
1.119
Shares (diluted)B
1.155
1.253
1.345
1.375
1.408
1.425
1.504
1.531
1.674
1.609
1.077
2.71%
4.00%
60
11.98
Buyback yield%
22.99
23.28
20.32
22.22
21.76
21.63
22.14
20.75
18.34
18.33
19.43
20.75
21.69
12
0.856
D/E ratiox
2.175
2.409
2.344
2.674
2.734
2.707
2.591
2.779
3.022
3.446
0.694
2.779
2.691
57
0.528
Enterprise value¥B
2.127
2.346
2.412
2.464
2.665
3.013
3.092
2.979
3.185
3.529
2.068
5.78%
5.13%
43
0.949
LT debt¥B
1.300
1.405
1.593
1.724
1.671
1.644
1.592
1.853
2.167
2.397
0.194
7.48%
7.69%
57
Revenue
¥2.858B
5.57%
1.00×
Cost of revenue
¥2.001B
5.57%
1.00×
Operating expenses
¥630.5M
6.04%
1.04×
Cash and investments
19.43%