0.744
Revenue¥B
0.626
0.672
0.708
0.770
0.840
0.892
0.958
1.036
1.131
1.226
0.777
7.87%
7.84%
86
28.55
Revenue growth%
32.80
32.17
30.37
30.89
33.31
33.49
32.70
32.88
34.91
33.02
14.15
33.02
32.84
92
24.26
Gross margin%
9.92
9.73
10.76
9.40
11.42
11.86
13.24
14.28
14.04
13.79
23.97
13.79
11.64
88
29.80
Operating margin%
12.56
12.98
14.49
14.57
15.31
18.14
19.10
20.83
18.60
17.89
26.32
18.60
16.60
88
14.10
Net margin%
23.76
20.77
23.49
24.52
27.21
25.76
23.19
23.50
25.82
23.50
5.54
23.50
23.63
67
14.27
P/E ratio (avg)x
32.60
34.24
36.65
30.98
29.94
30.72
32.74
33.17
32.35
28.80
14.25
32.35
32.48
93
33.64
EV/EBITx
9.260
7.944
8.331
7.132
6.109
5.703
5.382
5.048
5.214
5.079
19.18
5.214
5.906
36
27.17
FCF yield (avg)%
8.16
5.47
6.96
7.10
6.59
9.39
8.93
7.17
7.94
8.95
4.15
8.93
7.56
61
8.25
FCF margin%
20.71
22.90
21.80
23.74
21.15
23.12
23.13
24.72
22.92
23.23
12.77
23.13
23.02
89
0.232
FCF / Net incomex
1.563
1.766
1.981
2.203
2.424
2.639
2.620
3.062
2.974
3.410
1.048
2.974
2.522
10
24.90
ROIC%
19.52
20.08
22.56
23.27
21.25
19.21
18.92
16.96
19.12
19.74
5.44
19.12
19.63
15
29.93
Return on equity%
28.48
28.57
26.45
27.30
27.39
25.11
27.62
29.46
32.21
29.99
3.13
29.46
28.05
45
9.23
Return on assets%
4.18
3.45
5.14
5.22
5.86
7.85
8.09
9.51
10.69
11.68
20.47
9.51
6.85
39
0.22
EPS¥
0.71
0.67
0.65
0.71
0.75
0.85
0.83
0.89
0.98
1.11
0.23
8.18%
4.96%
—
4.88
EPS growth%
13.52
14.38
17.37
18.57
20.79
20.05
21.57
22.26
24.57
24.01
22.90
22.26
20.42
31
0.27
Bookvalue per sh¥
0.57
0.62
0.60
0.58
0.57
0.53
0.51
0.52
0.50
0.55
0.34
(0.79%)
0.40%
—
0.43
FCF per share¥
1.45
1.46
1.51
1.77
1.70
1.64
1.86
1.78
1.83
1.85
0.15
1.77%
3.74%
—
0.47
Dividend per sh¥
0.46
0.52
0.51
0.50
0.51
0.60
0.67
0.75
0.77
0.85
0.95
10.84%
6.15%
—
22.86
Div yield (avg)%
14.05
15.24
16.37
17.01
19.24
18.38
20.06
17.91
17.43
19.70
14.78
18.38
17.67
59
29.79
Payout ratio%
1.43
0.40
0.40
0.62
2.52
2.35
0.40
2.28
2.65
1.99
18.72
2.28
1.71
60
0.510
Shares (diluted)B
0.807
0.783
0.826
0.855
0.978
0.983
1.020
1.012
1.108
1.092
0.491
2.23%
4.30%
35
15.98
Buyback yield%
13.36
13.09
10.33
12.33
10.97
13.04
15.97
15.09
16.68
18.70
18.41
15.97
13.22
39
0.273
D/E ratiox
1.598
1.626
1.712
1.941
1.837
1.788
1.741
1.676
1.753
1.791
1.452
1.753
1.747
85
855.1
Enterprise value¥M
720.6
672.8
678.4
675.1
692.2
729.4
663.2
641.3
664.9
655.1
256.5
(1.10%)
(0.31%)
84
389.0
LT debt¥M
552.7
546.0
573.8
632.6
592.9
594.0
617.9
589.0
530.1
549.3
524.6
(1.52%)
(1.01%)
36
Revenue
¥1.226B
7.84%
1.00×
Cost of revenue
¥797.4M
7.58%
0.98×
Operating expenses
¥277.2M
7.79%
0.99×
Cash and investments
16.02%