1.067
Revenue¥B
0.989
1.010
1.022
1.037
1.065
1.061
1.093
1.100
1.116
1.113
1.186
0.89%
1.43%
22
5.59
Revenue growth%
15.44
16.15
13.99
12.29
12.81
11.34
14.28
12.50
9.59
10.78
25.59
11.34
12.66
89
20.22
Gross margin%
8.98
7.93
7.94
10.54
12.16
13.13
10.43
8.14
5.25
4.08
11.38
8.14
8.56
28
27.11
Operating margin%
29.53
27.47
29.64
31.41
30.21
29.72
31.47
29.48
30.21
30.95
3.34
30.21
29.96
62
11.90
Net margin%
19.18
17.05
15.44
17.52
16.21
18.72
19.79
19.01
21.48
20.74
25.74
19.79
18.87
85
20.87
P/E ratio (avg)x
7.732
7.301
7.080
6.370
6.578
6.843
6.767
6.851
6.935
6.872
13.19
6.851
6.861
79
24.05
EV/EBITx
25.31
22.91
23.23
24.81
27.04
28.43
27.63
28.74
28.16
29.32
23.62
28.43
27.34
57
22.32
FCF yield (avg)%
1.56
0.84
0.40
0.40
1.63
3.15
3.15
4.84
3.08
2.48
5.71
3.15
2.05
63
24.17
FCF margin%
32.30
30.33
31.38
31.06
30.64
33.33
31.19
33.47
33.29
33.70
23.83
33.33
31.84
53
0.762
FCF / Net incomex
0.859
0.921
0.932
0.999
0.977
0.906
0.917
0.967
1.035
0.943
0.729
0.943
0.938
78
28.53
ROIC%
22.16
22.59
21.55
22.42
21.45
20.42
19.82
18.30
21.09
22.29
6.10
20.42
21.50
91
3.74
Return on equity%
20.41
17.77
17.35
16.95
14.30
11.54
11.80
10.77
10.63
9.72
8.00
10.77
13.05
50
21.57
Return on assets%
4.51
7.09
5.04
7.12
6.25
3.93
5.50
5.22
7.41
6.20
27.31
5.50
5.85
72
1.59
EPS¥
3.83
4.32
4.96
4.84
5.46
5.26
5.39
6.25
6.23
6.38
1.71
3.17%
4.79%
—
4.33
EPS growth%
12.90
15.11
15.22
14.76
13.55
15.96
15.64
14.02
14.07
12.50
16.74
14.07
14.41
82
1.16
Bookvalue per sh¥
0.79
0.87
0.89
0.79
0.75
0.82
0.84
0.85
0.94
0.95
0.65
4.88%
1.04%
—
2.61
FCF per share¥
0.67
0.66
0.76
0.82
0.97
0.97
1.00
1.21
1.21
1.26
2.01
5.34%
6.45%
—
2.87
Dividend per sh¥
3.46
4.01
4.05
4.06
3.96
4.63
5.43
6.19
6.56
7.29
3.40
12.96%
7.59%
—
26.18
Div yield (avg)%
9.48
8.43
10.23
12.98
10.47
9.98
8.01
8.42
10.96
8.89
20.91
8.89
9.73
58
2.53
Payout ratio%
30.27
31.80
30.44
27.65
27.72
27.32
28.65
31.55
28.84
29.56
12.58
28.84
29.20
88
105.9
Shares (diluted)M
85.21
75.33
68.89
74.06
66.48
61.50
63.83
57.18
52.29
46.52
109.4
(6.89%)
(6.70%)
33
22.02
Buyback yield%
14.26
12.38
13.77
13.26
10.38
12.16
13.20
15.78
13.59
15.15
20.42
13.59
13.43
72
1.314
D/E ratiox
1.201
1.276
1.427
1.354
1.390
1.484
1.688
1.605
1.684
1.787
0.817
1.684
1.455
41
782.7
Enterprise value¥M
145.9
129.6
131.9
115.1
123.6
132.7
131.9
135.6
128.6
114.4
887.1
(1.55%)
(2.65%)
52
0.693
LT debt¥B
1.163
1.025
0.943
0.877
0.858
0.923
0.964
0.896
0.916
0.943
0.180
1.90%
(2.12%)
44
Revenue
¥1.113B
1.43%
1.00×
Cost of revenue
¥618.8M
1.51%
1.01×
Operating expenses
¥145.1M
1.22%
0.98×
Cash and investments
15.30%