2.254
Revenue¥B
0.999
1.065
1.102
1.157
1.206
1.306
1.361
1.429
1.518
1.597
2.444
5.78%
5.26%
12
26.77
Revenue growth%
20.03
17.60
16.61
16.50
17.89
15.59
14.55
16.97
19.59
22.48
3.96
16.97
17.28
59
3.63
Gross margin%
3.77
3.58
6.16
6.71
5.30
6.67
8.74
7.66
8.31
10.46
11.63
8.31
6.69
55
26.52
Operating margin%
18.25
15.51
17.89
15.02
13.57
11.98
12.80
12.86
11.14
12.29
29.33
12.29
13.22
22
8.37
Net margin%
8.44
11.15
9.83
7.45
6.96
8.12
9.53
12.36
10.39
9.24
26.59
9.53
9.39
13
37.15
P/E ratio (avg)x
37.33
42.63
45.68
45.53
47.84
56.08
59.30
59.53
71.53
81.16
18.24
59.53
51.96
26
24.41
EV/EBITx
17.69
19.23
22.30
21.54
24.85
26.60
28.93
33.31
37.97
37.38
12.45
33.31
25.72
47
8.06
FCF yield (avg)%
1.39
3.51
6.21
3.82
1.05
0.40
0.91
3.55
0.67
2.48
2.04
0.91
1.94
90
15.99
FCF margin%
19.08
19.32
16.41
14.60
12.20
13.60
12.50
13.03
10.65
12.98
7.73
12.98
13.32
46
1.766
FCF / Net incomex
1.286
1.277
1.219
1.350
1.395
1.650
1.848
2.132
2.465
2.762
0.904
2.132
1.523
55
28.92
ROIC%
23.73
25.19
22.40
22.27
24.08
22.73
25.69
24.56
24.40
27.30
11.22
24.56
24.24
83
7.12
Return on equity%
29.00
29.08
28.19
27.14
27.64
27.79
25.69
22.91
20.45
22.16
8.11
22.91
27.39
92
19.72
Return on assets%
0.40
3.35
5.40
4.83
3.87
3.70
1.50
3.23
1.42
2.42
6.81
2.42
3.29
70
8.43
EPS¥
5.55
5.67
6.66
8.01
7.96
7.81
9.38
10.81
11.17
12.96
9.43
10.24%
9.17%
—
2.65
EPS growth%
9.78
8.20
6.20
8.32
7.44
6.00
4.68
7.60
6.34
8.89
6.55
6.34
7.52
62
1.42
Bookvalue per sh¥
4.23
4.27
4.70
4.61
5.25
4.99
4.70
4.66
5.26
5.70
6.07
1.65%
3.88%
—
10.39
FCF per share¥
9.77
10.43
10.88
10.42
10.65
10.14
10.76
12.73
13.33
14.98
2.98
7.07%
4.98%
—
8.88
Dividend per sh¥
12.34
12.25
14.07
14.13
16.76
17.47
17.05
20.05
23.09
22.68
8.40
6.24%
6.45%
—
9.88
Div yield (avg)%
3.43
5.68
6.19
8.07
7.39
6.13
3.74
1.84
3.56
1.12
16.86
3.56
4.71
51
12.24
Payout ratio%
8.74
6.51
4.79
5.25
3.36
6.22
3.83
3.14
3.61
2.81
21.47
3.61
4.31
56
246.8
Shares (diluted)M
265.6
262.8
293.2
271.3
275.2
306.8
292.3
274.8
275.7
286.0
242.1
0.77%
(0.02%)
37
15.21
Buyback yield%
6.49
3.99
2.30
0.40
0.51
1.96
1.57
0.46
1.90
2.78
19.24
1.90
1.93
21
1.015
D/E ratiox
2.894
3.063
2.972
3.264
3.547
4.289
4.288
4.553
4.576
4.484
1.502
4.484
3.917
65
0.825
Enterprise value¥B
0.571
0.617
0.657
0.695
0.657
0.581
0.514
0.521
0.518
0.465
1.287
(6.66%)
(1.72%)
7
1.197
LT debt¥B
1.568
1.430
1.492
1.367
1.285
1.396
1.255
1.184
1.274
1.279
1.806
(0.09%)
(2.23%)
16
Revenue
¥1.597B
5.26%
1.00×
Cost of revenue
¥740.7M
5.55%
1.03×
Operating expenses
¥375.7M
5.06%
0.98×
Cash and investments
16.64%