1.475
Revenue¥B
1.340
1.381
1.435
1.445
1.475
1.494
1.524
1.575
1.641
1.671
1.592
2.53%
2.67%
81
12.36
Revenue growth%
9.16
11.79
10.99
8.57
10.55
10.21
7.61
6.62
8.13
7.00
2.51
7.61
8.87
78
18.23
Gross margin%
18.82
18.91
19.82
21.16
21.71
23.13
24.98
27.15
24.75
23.82
8.03
24.75
22.42
60
6.67
Operating margin%
0.40
3.38
2.35
1.97
0.40
0.40
0.79
0.42
0.40
0.40
16.30
0.40
0.41
48
10.28
Net margin%
29.20
30.23
31.34
30.13
33.01
32.08
30.60
32.93
31.37
32.61
11.64
32.08
31.35
9
12.99
P/E ratio (avg)x
18.19
17.90
18.48
19.50
20.20
22.62
21.28
23.81
23.16
23.11
8.419
23.11
20.74
77
25.18
EV/EBITx
10.56
10.31
10.37
9.730
9.797
10.31
10.29
10.71
10.67
12.07
27.95
10.67
10.34
53
15.42
FCF yield (avg)%
20.04
22.88
25.75
23.82
21.69
20.60
18.35
17.60
15.83
18.62
22.21
18.35
20.32
57
26.77
FCF margin%
24.84
22.08
22.12
23.08
25.31
27.24
29.38
31.25
31.60
33.65
8.46
31.25
26.28
50
0.125
FCF / Net incomex
1.556
1.608
1.777
1.706
1.693
1.787
2.021
2.015
2.122
2.153
0.192
2.021
1.782
32
26.88
ROIC%
27.08
24.23
25.56
22.79
22.37
23.26
23.75
23.18
25.60
25.77
4.81
23.75
23.99
56
21.66
Return on equity%
17.33
19.68
18.47
15.98
17.20
18.26
15.60
14.88
16.99
15.10
18.79
15.60
17.10
34
5.42
Return on assets%
6.29
7.96
5.53
7.97
5.83
6.66
8.84
11.40
10.72
10.66
24.34
10.66
7.97
51
1.07
EPS¥
1.58
1.66
1.81
1.90
2.10
2.31
2.55
2.80
2.70
2.99
1.14
7.28%
5.70%
—
16.66
EPS growth%
21.45
18.50
17.53
15.25
16.50
17.87
18.34
17.37
19.10
21.94
27.10
18.34
18.10
10
1.89
Bookvalue per sh¥
0.40
0.36
0.36
0.33
0.31
0.31
0.33
0.32
0.30
0.27
1.35
(2.92%)
(2.82%)
—
0.53
FCF per share¥
2.55
3.02
3.36
3.75
3.72
4.26
4.53
5.25
6.01
6.63
1.58
12.23%
9.62%
—
1.15
Dividend per sh¥
0.50
0.52
0.48
0.48
0.46
0.49
0.52
0.49
0.52
0.52
1.78
2.16%
(0.32%)
—
9.52
Div yield (avg)%
32.70
35.49
38.09
41.01
38.47
40.11
40.25
37.48
38.26
38.86
12.97
38.86
38.37
38
13.44
Payout ratio%
20.23
20.47
21.99
21.23
22.32
20.21
18.44
16.38
13.81
12.83
13.12
16.38
20.22
15
0.441
Shares (diluted)B
0.622
0.607
0.665
0.685
0.758
0.796
0.805
0.925
1.106
1.131
0.433
8.32%
7.53%
21
28.79
Buyback yield%
29.42
30.53
28.15
26.40
24.21
25.44
22.50
24.97
24.31
25.09
18.24
24.97
25.26
54
0.389
D/E ratiox
1.501
1.708
1.703
1.767
1.745
1.725
2.025
2.075
2.037
2.404
1.267
2.037
1.756
35
1.514
Enterprise value¥B
1.653
1.522
1.606
1.692
1.787
1.794
1.876
2.042
1.885
1.974
0.191
2.01%
2.19%
76
1.809
LT debt¥B
1.653
1.693
1.718
1.736
1.858
2.009
2.046
2.175
2.118
1.992
1.812
1.41%
0.73%
44
Revenue
¥1.671B
2.67%
1.00×
Cost of revenue
¥946.7M
2.60%
0.99×
Operating expenses
¥198.7M
2.96%
1.03×
Cash and investments
15.60%