0.667
Revenue¥B
0.830
0.899
0.965
1.043
1.100
1.212
1.291
1.367
1.481
1.614
0.706
7.96%
7.66%
24
25.02
Revenue growth%
17.82
17.36
15.10
13.72
12.20
11.52
13.61
14.69
16.95
19.65
17.67
14.69
14.89
29
13.52
Gross margin%
14.40
12.34
12.08
11.80
9.89
11.76
10.57
10.24
12.25
9.82
15.84
10.57
11.78
85
14.92
Operating margin%
3.14
5.83
4.40
4.70
2.51
4.64
5.25
6.09
7.94
8.18
19.00
6.09
4.97
15
16.50
Net margin%
14.30
16.89
16.63
18.50
20.04
17.27
20.06
18.69
19.78
22.43
16.67
19.78
18.59
11
10.95
P/E ratio (avg)x
33.56
33.58
37.92
42.45
48.24
54.04
57.95
62.58
67.12
69.17
14.78
62.58
51.14
62
33.87
EV/EBITx
36.80
36.54
36.59
41.86
46.56
45.15
50.06
50.82
51.29
56.27
24.64
50.82
45.86
44
19.76
FCF yield (avg)%
0.94
3.72
5.03
3.47
0.86
3.46
1.60
3.66
2.45
1.51
24.22
2.45
2.95
6
17.07
FCF margin%
12.52
10.60
11.44
13.19
13.39
11.40
8.92
7.26
5.36
2.55
25.33
7.26
11.00
20
0.324
FCF / Net incomex
1.107
1.182
1.070
1.054
0.977
0.904
0.879
0.847
0.761
0.813
0.865
0.847
0.941
39
5.43
ROIC%
18.20
16.27
15.37
12.68
10.02
8.44
9.41
9.82
9.78
7.25
2.39
9.41
9.92
29
2.76
Return on equity%
1.33
3.06
2.47
3.97
5.44
5.93
5.81
5.39
3.98
3.27
11.12
5.39
3.97
64
26.17
Return on assets%
16.19
16.06
13.87
11.02
10.99
12.83
11.29
8.78
6.69
3.91
3.09
8.78
11.16
93
4.46
EPS¥
1.58
1.68
1.64
1.67
1.84
1.99
1.99
2.09
2.25
2.14
4.93
3.14%
2.47%
—
24.95
EPS growth%
1.18
2.99
1.03
0.40
0.40
1.97
3.20
4.27
5.91
4.24
6.72
4.24
2.48
77
2.58
Bookvalue per sh¥
2.91
3.16
2.98
3.32
3.19
3.02
3.35
3.09
3.02
2.93
1.56
(1.68%)
0.86%
—
2.22
FCF per share¥
2.94
2.76
2.49
2.61
2.52
2.58
2.39
2.65
2.96
2.96
4.20
3.22%
0.68%
—
4.03
Dividend per sh¥
8.26
8.40
8.11
8.67
9.65
10.69
10.91
10.86
11.82
11.88
2.23
4.25%
4.01%
—
24.64
Div yield (avg)%
0.89
3.19
1.59
1.16
2.11
3.15
6.13
3.51
3.29
2.33
18.08
3.29
2.74
45
29.82
Payout ratio%
1.56
0.40
2.02
4.85
7.31
6.48
8.66
10.91
8.28
7.84
4.76
8.28
6.89
58
107.9
Shares (diluted)M
99.15
99.94
104.6
107.9
108.5
105.1
108.6
107.7
105.1
104.8
111.0
(0.69%)
0.55%
92
23.18
Buyback yield%
5.97
5.22
2.91
5.08
5.33
6.63
7.88
5.88
8.62
6.48
20.46
6.63
5.93
47
1.544
D/E ratiox
0.451
0.472
0.445
0.406
0.382
0.355
0.339
0.316
0.302
0.296
1.142
0.316
0.368
26
1,299
Enterprise value¥M
695.5
745.5
745.2
751.5
785.0
774.3
742.9
748.3
783.5
856.8
533.7
1.77%
1.92%
11
89.40
LT debt¥M
181.9
167.4
156.1
163.4
174.8
153.2
150.7
163.5
151.8
166.0
270.6
(1.03%)
(0.52%)
26
Revenue
¥1.614B
7.66%
1.00×
Cost of revenue
¥940.6M
7.77%
1.01×
Operating expenses
¥156.0M
6.86%
0.93×
Cash and investments
15.50%