0.275
Revenue¥B
1.423
1.453
1.485
1.521
1.619
1.721
1.828
1.901
1.964
2.045
0.299
4.78%
4.31%
32
17.86
Revenue growth%
30.98
29.26
29.80
28.58
31.42
32.78
35.33
37.22
34.94
36.48
29.24
35.33
32.10
38
13.60
Gross margin%
7.62
8.84
10.56
10.39
13.29
15.60
17.86
19.29
17.12
19.15
7.17
17.86
14.45
56
20.73
Operating margin%
20.10
21.89
23.86
25.25
25.14
26.54
27.27
29.61
29.65
26.68
21.76
27.27
25.89
63
25.57
Net margin%
5.95
3.13
1.27
2.67
1.97
0.40
2.37
2.55
4.62
6.18
22.54
2.55
2.61
76
18.07
P/E ratio (avg)x
25.97
26.08
23.43
20.46
21.90
21.22
21.65
20.97
18.13
19.44
11.42
20.97
21.44
13
20.64
EV/EBITx
52.98
54.93
60.48
66.57
77.86
85.77
88.09
103.6
108.7
110.7
35.72
103.6
81.81
68
6.43
FCF yield (avg)%
16.67
14.39
14.14
15.84
13.71
15.35
17.09
19.00
21.00
19.04
7.89
19.00
16.26
75
2.06
FCF margin%
15.45
14.86
16.08
17.97
16.54
13.61
11.84
9.74
9.25
11.45
25.87
11.45
14.23
43
1.208
FCF / Net incomex
1.343
1.321
1.529
1.752
1.746
1.969
1.945
2.260
2.609
2.881
1.214
2.260
1.849
25
10.91
ROIC%
2.69
0.61
0.40
0.40
1.72
2.33
2.10
0.40
0.40
0.40
25.54
0.40
0.50
46
9.97
Return on equity%
29.35
28.90
26.63
28.19
27.98
25.71
23.46
22.46
19.83
18.54
6.77
22.46
26.17
87
29.07
Return on assets%
15.60
13.99
13.94
12.34
15.17
17.46
15.54
13.85
14.65
16.11
24.24
15.54
14.91
29
1.66
EPS¥
4.34
4.89
4.83
5.22
5.14
5.17
5.25
5.19
6.08
6.92
1.74
6.16%
6.73%
—
28.06
EPS growth%
18.86
19.05
19.42
16.54
17.69
18.76
20.23
17.72
18.99
21.32
6.83
18.99
18.92
92
2.43
Bookvalue per sh¥
0.90
0.98
1.01
1.01
1.05
1.12
1.25
1.14
1.04
1.00
1.15
(1.13%)
0.22%
—
1.34
FCF per share¥
1.16
1.16
1.17
1.36
1.37
1.48
1.75
1.76
2.01
2.42
1.50
12.16%
7.58%
—
1.83
Dividend per sh¥
3.30
3.53
3.97
4.09
4.10
4.63
4.90
5.28
5.87
6.18
1.84
8.55%
6.94%
—
25.94
Div yield (avg)%
14.81
14.18
15.65
17.60
16.66
14.27
16.81
15.24
18.18
19.45
22.88
16.81
16.15
79
28.86
Payout ratio%
20.65
21.47
24.46
22.69
23.70
21.11
24.02
22.53
23.22
25.44
12.51
23.22
22.95
34
0.479
Shares (diluted)B
0.641
0.603
0.608
0.699
0.758
0.798
0.875
0.987
1.053
1.185
0.488
9.34%
5.81%
86
24.18
Buyback yield%
21.70
24.18
26.77
26.76
28.46
30.89
33.50
35.66
37.03
39.43
15.26
35.66
29.68
60
0.603
D/E ratiox
0.545
0.546
0.537
0.561
0.630
0.651
0.641
0.659
0.655
0.722
1.320
0.655
0.635
80
803.7
Enterprise value¥M
364.3
366.9
340.4
337.4
356.3
353.0
374.9
391.7
391.3
344.8
872.1
(0.66%)
(1.86%)
33
0.770
LT debt¥B
1.234
1.297
1.105
0.948
0.927
0.830
0.797
0.777
0.784
0.713
1.750
(5.10%)
(5.57%)
34
Revenue
¥2.045B
4.31%
1.00×
Cost of revenue
¥1.432B
4.31%
1.00×
Operating expenses
¥351.3M
4.13%
0.98×
Cash and investments
17.05%