0.300
Revenue¥B
1.663
1.669
1.666
1.687
1.696
1.736
1.802
1.858
1.896
1.911
0.320
2.42%
1.32%
22
21.68
Revenue growth%
4.67
6.43
5.25
2.62
4.80
6.74
7.43
5.57
2.77
1.65
6.54
5.57
5.03
64
9.78
Gross margin%
0.60
0.40
0.40
1.71
1.40
0.40
0.68
2.37
2.53
0.40
16.78
0.68
0.64
85
3.65
Operating margin%
19.69
18.39
16.91
17.50
17.06
16.79
17.87
18.65
20.16
18.31
3.29
18.31
18.09
69
6.80
Net margin%
15.64
12.87
15.03
16.87
14.18
16.02
14.46
16.16
13.52
16.25
9.58
16.02
15.33
24
33.49
P/E ratio (avg)x
18.43
20.74
21.73
22.22
25.67
29.93
29.39
31.00
31.52
37.69
29.70
31.00
27.53
70
37.13
EV/EBITx
5.320
5.587
6.157
6.500
7.148
6.356
6.130
5.345
5.632
5.990
13.10
5.990
6.060
35
10.47
FCF yield (avg)%
4.44
1.90
2.26
0.40
1.62
0.40
0.40
0.48
0.73
1.13
20.02
0.48
0.93
34
3.94
FCF margin%
1.55
2.37
5.21
6.57
5.27
5.84
6.87
8.31
6.14
5.92
10.49
6.14
5.88
53
1.423
FCF / Net incomex
2.110
1.886
1.764
1.815
1.925
1.875
1.900
1.943
1.836
1.923
1.749
1.900
1.893
20
23.60
ROIC%
15.46
17.24
18.14
16.54
18.14
20.83
21.24
21.11
20.95
19.93
29.21
20.95
19.04
14
10.76
Return on equity%
13.20
14.98
15.66
17.38
20.05
19.95
19.64
21.75
18.94
19.76
21.43
19.76
19.29
40
20.32
Return on assets%
21.16
21.52
20.84
20.87
21.52
19.96
17.42
16.46
15.17
13.55
12.98
16.46
20.40
82
0.29
EPS¥
2.20
2.24
2.38
2.66
2.98
3.26
3.14
3.37
3.69
4.04
0.31
6.29%
5.90%
—
19.28
EPS growth%
10.25
12.23
9.89
7.04
6.13
4.42
4.63
4.62
4.33
1.56
17.83
4.42
5.38
17
0.46
Bookvalue per sh¥
1.23
1.20
1.19
1.27
1.33
1.32
1.28
1.21
1.12
1.20
1.39
(2.10%)
0.13%
—
1.94
FCF per share¥
1.37
1.21
1.18
1.12
1.04
1.13
1.12
1.15
1.04
1.07
0.85
0.42%
(2.84%)
—
0.85
Dividend per sh¥
2.96
3.40
3.45
3.39
3.45
4.00
4.62
4.89
5.77
7.00
1.93
15.17%
9.84%
—
16.45
Div yield (avg)%
16.11
17.55
15.75
16.93
18.49
18.11
18.65
19.74
22.51
24.58
28.93
19.74
18.30
59
12.05
Payout ratio%
10.06
9.70
9.75
9.78
10.28
8.95
7.43
6.68
4.35
1.64
2.36
6.68
9.32
27
0.560
Shares (diluted)B
1.302
1.568
1.658
1.660
1.696
1.896
1.907
2.025
2.220
2.510
0.573
8.15%
8.30%
94
15.91
Buyback yield%
23.15
22.22
19.42
17.27
19.67
19.36
22.07
23.13
24.04
21.90
2.53
22.07
21.99
89
1.623
D/E ratiox
0.866
0.796
0.803
0.758
0.732
0.758
0.748
0.843
0.866
0.803
1.169
0.803
0.799
10
1.615
Enterprise value¥B
2.672
2.560
2.994
3.252
3.327
3.403
3.432
3.557
3.928
4.003
1.005
3.77%
3.65%
37
1.559
LT debt¥B
2.058
2.339
2.722
2.528
2.667
3.016
3.283
3.504
3.352
3.623
0.646
6.32%
7.35%
6
Revenue
¥1.911B
1.32%
1.00×
Cost of revenue
¥1.244B
1.39%
1.01×
Operating expenses
¥425.8M
1.24%
0.99×
Cash and investments
21.68%