0.897
Revenue¥B
1.051
1.090
1.139
1.184
1.250
1.307
1.328
1.377
1.428
1.488
0.976
3.54%
3.82%
57
5.55
Revenue growth%
31.68
30.48
28.66
29.76
30.78
32.61
32.90
35.21
32.93
33.17
6.54
32.93
32.15
11
11.84
Gross margin%
25.64
23.76
23.59
25.37
27.14
29.02
27.88
27.57
26.21
28.47
15.26
27.88
26.68
89
20.18
Operating margin%
27.74
28.28
26.51
27.25
27.69
25.34
25.04
24.44
24.91
25.56
8.77
25.04
26.04
57
5.55
Net margin%
26.11
27.95
28.46
28.58
27.06
27.33
28.27
26.99
27.01
25.22
23.39
27.01
27.19
65
17.63
P/E ratio (avg)x
11.51
12.47
12.73
11.90
11.32
12.61
13.91
13.33
13.47
14.89
22.39
13.47
12.67
90
25.10
EV/EBITx
25.15
22.51
23.86
25.26
23.71
24.13
23.21
25.90
26.32
26.78
34.18
25.90
24.64
76
15.44
FCF yield (avg)%
15.61
14.82
12.58
11.31
8.59
8.60
6.48
9.25
9.78
11.17
22.73
9.25
10.47
9
21.45
FCF margin%
14.27
11.95
14.80
13.71
13.18
10.74
9.58
9.92
8.77
8.58
22.56
9.58
11.35
21
0.104
FCF / Net incomex
1.183
1.328
1.411
1.631
1.572
1.856
2.057
2.228
2.559
3.017
0.863
2.228
1.744
31
18.07
ROIC%
3.98
6.77
4.55
3.51
2.67
2.10
2.58
1.68
2.67
3.76
28.83
2.58
3.09
71
18.94
Return on equity%
16.34
18.97
17.87
15.75
14.88
17.79
18.49
20.90
22.31
23.58
9.71
20.90
18.18
70
24.75
Return on assets%
10.18
11.17
12.24
9.87
10.37
9.13
6.83
7.90
5.17
6.24
14.62
6.83
9.50
74
3.27
EPS¥
0.91
1.06
1.11
1.08
1.11
1.08
1.15
1.10
1.24
1.37
3.36
4.31%
3.68%
—
11.02
EPS growth%
20.78
20.77
19.16
17.77
14.81
12.11
11.12
8.98
10.35
9.52
20.03
10.35
13.46
87
1.87
Bookvalue per sh¥
7.68
7.32
8.07
9.16
9.55
9.24
9.55
9.22
8.84
10.48
1.82
1.87%
4.22%
—
5.18
FCF per share¥
2.85
2.88
2.90
3.06
3.20
3.17
3.41
3.30
3.19
3.11
2.35
(0.62%)
0.99%
—
1.47
Dividend per sh¥
4.90
5.35
5.92
5.43
5.46
5.99
6.35
6.64
7.43
7.38
1.75
6.21%
5.30%
—
27.41
Div yield (avg)%
20.66
21.04
21.47
21.71
18.84
17.90
18.13
19.40
17.84
15.11
21.02
17.90
19.12
8
25.91
Payout ratio%
0.40
2.87
5.37
7.07
8.07
9.21
7.11
9.97
9.71
6.90
27.89
9.21
7.09
52
90.34
Shares (diluted)M
68.15
70.97
69.22
69.11
59.82
63.63
59.08
63.23
69.26
75.45
93.65
4.75%
1.39%
45
29.62
Buyback yield%
32.87
32.54
30.37
32.17
30.50
33.26
32.80
32.62
32.48
32.18
17.98
32.62
32.51
63
1.626
D/E ratiox
1.748
1.780
1.985
1.932
1.927
1.856
1.728
1.906
1.856
1.769
0.922
1.856
1.856
29
0.987
Enterprise value¥B
0.686
0.780
0.815
0.887
0.910
0.875
0.875
0.925
1.086
1.173
0.099
5.21%
6.96%
46
0.307
LT debt¥B
1.265
1.292
1.474
1.479
1.534
1.554
1.596
1.785
1.889
1.802
0.751
3.27%
3.34%
52
Revenue
¥1.488B
3.82%
1.00×
Cost of revenue
¥666.2M
4.02%
1.02×
Operating expenses
¥328.9M
3.78%
1.00×
Cash and investments
14.82%