1.699
Revenue¥B
1.466
1.573
1.651
1.736
1.887
2.030
2.144
2.299
2.433
2.551
1.833
6.21%
6.38%
77
12.54
Revenue growth%
8.09
8.84
10.12
7.68
5.38
2.61
1.86
3.15
2.69
2.46
13.21
2.61
4.27
66
26.13
Gross margin%
31.98
32.91
32.62
29.96
28.92
30.44
30.13
28.16
29.36
26.90
28.79
29.36
30.05
66
18.20
Operating margin%
23.87
24.75
26.85
29.26
31.33
32.48
33.33
33.68
35.75
36.00
26.13
33.68
31.90
26
9.61
Net margin%
32.26
33.24
33.87
31.25
32.89
32.13
33.60
33.99
33.57
34.92
2.64
33.60
33.40
47
11.81
P/E ratio (avg)x
34.06
33.79
33.21
32.54
31.97
30.43
28.98
26.43
29.00
28.32
17.41
28.98
31.20
35
31.74
EV/EBITx
49.65
58.61
59.18
68.79
69.65
83.03
82.15
96.73
108.2
127.0
11.69
96.73
75.90
71
10.37
FCF yield (avg)%
27.82
25.38
27.79
30.46
29.68
27.14
28.32
30.27
31.98
33.70
9.17
30.27
29.00
15
14.59
FCF margin%
8.28
7.69
6.03
6.11
3.60
5.82
4.94
7.44
6.18
8.63
26.94
6.18
6.15
25
0.238
FCF / Net incomex
0.464
0.483
0.477
0.469
0.471
0.429
0.444
0.401
0.437
0.426
1.096
0.429
0.454
76
4.77
ROIC%
15.12
14.37
14.37
16.75
15.04
14.03
13.80
10.97
11.82
9.94
3.19
11.82
14.20
93
12.73
Return on equity%
2.89
5.68
7.86
10.49
9.34
7.33
5.41
5.32
3.85
2.73
3.86
5.32
5.55
70
23.09
Return on assets%
29.89
29.74
32.21
31.85
32.87
31.90
34.79
32.86
32.61
29.86
25.94
32.61
32.05
36
0.59
EPS¥
4.55
5.14
5.12
5.81
5.36
5.99
6.55
6.52
6.67
6.24
0.66
3.12%
4.44%
—
4.69
EPS growth%
17.41
17.62
14.72
16.62
16.61
19.39
21.70
22.93
24.87
27.81
29.68
22.93
18.50
57
3.41
Bookvalue per sh¥
3.37
3.04
2.75
2.79
2.92
3.17
3.22
3.40
3.12
2.96
3.74
0.24%
(2.34%)
—
4.26
FCF per share¥
4.71
4.79
5.01
5.37
5.37
5.17
5.76
5.83
5.96
6.66
2.13
4.42%
3.68%
—
1.05
Dividend per sh¥
3.06
3.19
3.09
3.00
3.37
3.87
3.60
3.53
4.03
3.73
1.39
2.03%
1.45%
—
8.45
Div yield (avg)%
9.24
8.52
6.99
9.08
7.04
7.75
8.98
8.60
9.71
9.11
27.82
8.98
8.79
85
10.99
Payout ratio%
23.49
24.97
25.44
26.60
26.72
29.04
31.00
32.95
31.16
31.40
22.43
31.16
27.88
13
0.564
Shares (diluted)B
0.803
0.927
1.013
1.068
1.178
1.234
1.464
1.747
1.732
2.074
0.562
11.97%
9.80%
21
24.12
Buyback yield%
7.54
10.40
12.17
11.78
9.73
11.67
9.58
9.57
8.55
8.86
4.69
9.57
9.65
14
1.426
D/E ratiox
0.735
0.692
0.770
0.788
0.872
0.944
0.867
0.805
0.787
0.781
1.390
0.805
0.788
82
0.711
Enterprise value¥B
3.176
3.094
3.357
3.638
4.102
4.076
4.645
4.961
5.690
6.201
1.159
8.62%
6.99%
44
2.694
LT debt¥B
0.417
0.463
0.463
0.548
0.606
0.709
0.843
0.865
1.006
1.173
1.100
14.13%
12.33%
17
Revenue
¥2.551B
6.38%
1.00×
Cost of revenue
¥1.428B
6.40%
1.00×
Operating expenses
¥513.6M
6.14%
0.98×
Cash and investments
16.73%