2.547
Revenue¥B
4.408
4.446
4.438
4.475
4.597
4.604
4.616
4.691
4.613
4.620
2.810
0.10%
0.33%
71
9.05
Revenue growth%
35.97
34.29
34.72
37.65
39.55
41.90
42.88
45.73
48.62
49.79
18.47
45.73
40.72
12
17.62
Gross margin%
34.26
36.50
37.00
37.14
36.77
35.81
33.63
32.28
31.45
29.76
29.70
32.28
35.04
85
27.40
Operating margin%
17.08
14.28
13.48
12.54
13.53
15.62
17.21
18.03
18.81
17.56
24.48
17.56
16.35
12
11.98
Net margin%
12.72
14.93
14.11
11.68
9.64
9.36
8.07
9.07
10.49
11.74
26.86
9.36
11.09
34
23.48
P/E ratio (avg)x
37.45
42.47
44.80
47.26
45.27
45.16
51.47
50.30
57.22
53.71
6.494
51.47
46.27
8
13.42
EV/EBITx
12.31
12.29
13.29
14.01
16.09
15.72
15.10
17.25
16.69
16.66
35.60
16.66
15.41
70
16.86
FCF yield (avg)%
9.29
11.11
8.74
8.65
7.24
6.28
9.18
8.83
8.35
5.61
15.30
8.35
8.70
16
23.83
FCF margin%
20.98
22.86
24.01
21.90
22.86
22.88
23.27
20.48
17.66
19.74
10.58
20.48
22.38
76
0.569
FCF / Net incomex
0.769
0.780
0.849
0.925
1.031
1.040
1.019
1.065
1.142
1.250
0.421
1.065
1.025
33
4.50
ROIC%
16.12
13.44
16.26
18.54
17.86
17.27
15.06
13.68
16.11
17.79
23.69
16.11
16.19
55
3.30
Return on equity%
11.13
10.15
12.08
12.82
11.03
13.71
16.55
13.67
16.54
16.74
13.48
16.54
13.24
86
16.27
Return on assets%
3.56
4.89
2.60
0.40
0.40
0.67
2.34
0.40
1.75
3.56
9.58
1.75
2.05
42
1.56
EPS¥
1.27
1.20
1.21
1.24
1.38
1.49
1.66
1.61
1.79
1.71
1.65
4.37%
4.13%
—
15.79
EPS growth%
14.02
11.45
13.55
15.24
12.60
12.04
12.45
12.36
11.64
11.19
24.71
12.04
12.41
82
1.55
Bookvalue per sh¥
2.00
1.99
2.27
2.54
2.39
2.69
3.06
3.41
3.83
3.67
0.48
8.96%
6.14%
—
0.96
FCF per share¥
0.54
0.50
0.46
0.44
0.48
0.45
0.39
0.42
0.37
0.34
1.18
(6.61%)
(5.77%)
—
1.17
Dividend per sh¥
1.12
1.24
1.35
1.35
1.30
1.50
1.45
1.39
1.50
1.77
0.89
6.45%
6.37%
—
23.96
Div yield (avg)%
28.35
30.05
27.70
28.24
29.73
32.36
33.86
34.54
32.65
34.52
17.48
33.86
31.21
62
15.89
Payout ratio%
13.73
15.54
12.72
14.34
12.50
15.41
14.02
12.80
12.52
11.53
27.33
12.80
13.27
67
1.824
Shares (diluted)B
1.343
1.214
1.075
1.022
1.054
0.942
0.979
1.060
1.108
1.045
1.878
(0.17%)
(2.45%)
12
19.24
Buyback yield%
20.55
23.30
23.90
21.92
20.11
21.82
21.32
22.46
24.53
25.10
5.23
22.46
22.19
69
0.461
D/E ratiox
0.214
0.217
0.231
0.259
0.288
0.293
0.309
0.325
0.314
0.332
0.147
0.314
0.291
64
880.4
Enterprise value¥M
332.8
371.7
350.2
354.8
384.4
426.0
432.1
459.2
492.3
502.8
911.8
5.52%
5.71%
95
0.572
LT debt¥B
1.439
1.391
1.293
1.320
1.148
1.198
1.261
1.330
1.439
1.534
3.590
5.96%
1.19%
89
Revenue
¥4.620B
0.33%
1.00×
Cost of revenue
¥2.090B
(0.15%)
0.95×
Operating expenses
¥965.7M
0.65%
1.03×
Cash and investments
13.81%
Spread over hurdle
10.02%