1.756
Revenue¥B
2.387
2.521
2.620
2.767
2.855
2.907
3.078
3.263
3.332
3.435
1.936
3.76%
4.15%
39
21.57
Revenue growth%
4.82
5.14
7.72
7.46
10.23
8.69
11.32
12.80
11.21
12.74
2.08
11.32
9.46
26
5.47
Gross margin%
17.04
14.05
13.31
10.74
12.45
11.90
13.60
12.48
10.16
9.64
7.92
11.90
12.46
43
2.14
Operating margin%
24.22
21.27
19.03
18.37
18.71
20.75
23.09
22.40
22.04
20.97
24.74
22.04
21.12
5
16.04
Net margin%
10.70
8.46
6.53
4.12
3.70
1.47
1.09
1.56
0.40
0.40
29.24
1.09
2.63
87
9.955
P/E ratio (avg)x
6.590
5.677
4.872
4.812
4.979
5.145
5.577
4.791
5.132
5.438
27.61
5.145
5.139
51
36.86
EV/EBITx
11.20
10.28
10.19
9.482
9.696
9.810
10.09
8.539
8.433
8.967
13.22
8.967
9.753
33
13.56
FCF yield (avg)%
16.57
14.06
13.99
14.03
16.48
14.25
16.41
18.02
20.68
19.40
25.58
18.02
16.45
57
25.06
FCF margin%
14.47
12.28
10.83
12.74
15.20
12.25
12.06
13.62
12.63
13.84
12.35
12.63
12.68
67
0.839
FCF / Net incomex
1.262
1.291
1.383
1.388
1.474
1.583
1.706
1.533
1.557
1.448
0.113
1.557
1.461
26
6.68
ROIC%
15.31
13.82
15.57
16.23
15.80
17.33
19.21
17.81
15.74
15.74
21.27
17.33
15.77
35
13.89
Return on equity%
10.64
10.40
11.04
9.91
9.85
11.09
12.19
12.09
9.31
10.75
21.56
11.09
10.69
28
20.21
Return on assets%
33.00
30.25
28.30
26.36
25.43
23.14
22.12
20.52
19.35
18.09
8.26
20.52
24.28
87
77.92
EPS¥
85.80
92.03
78.55
80.46
86.46
73.11
63.41
59.77
54.35
48.05
85.48
(11.09%)
(6.57%)
—
10.31
EPS growth%
24.06
25.30
24.38
23.02
25.29
26.02
27.47
30.25
27.77
25.96
5.62
27.47
25.63
67
128.75
Bookvalue per sh¥
186.26
188.55
197.80
207.43
245.86
246.21
286.76
280.55
326.90
355.59
114.57
7.66%
7.25%
—
72.43
FCF per share¥
47.51
50.01
57.43
63.61
62.14
72.03
76.87
83.03
92.64
94.86
89.33
8.83%
8.88%
—
80.75
Dividend per sh¥
107.35
99.48
96.24
100.06
106.41
96.45
101.31
109.31
97.72
85.94
67.20
(4.18%)
(2.48%)
—
20.83
Div yield (avg)%
28.12
30.07
32.54
34.42
36.38
37.13
35.95
35.95
37.26
35.30
3.06
35.95
35.63
52
29.10
Payout ratio%
14.16
15.89
15.77
12.81
10.91
9.11
9.75
11.07
8.44
11.04
2.57
9.75
11.05
72
12.19
Shares (diluted)M
13.64
14.73
16.23
15.95
17.11
17.30
19.54
21.79
22.75
22.71
12.40
5.83%
5.61%
57
26.18
Buyback yield%
21.80
22.88
25.23
25.98
25.90
25.57
24.40
27.18
24.97
26.84
29.31
25.57
25.40
28
1.722
D/E ratiox
2.058
2.165
2.150
2.178
2.249
2.201
2.137
2.483
2.580
2.570
1.094
2.483
2.189
19
2.713
Enterprise value¥B
0.297
0.314
0.312
0.285
0.273
0.285
0.284
0.263
0.265
0.262
1.825
(0.77%)
(0.68%)
88
3.158
LT debt¥B
1.350
1.389
1.671
1.668
1.852
2.130
2.525
2.562
2.613
3.094
1.744
10.82%
9.29%
77
Revenue
¥3.435B
4.15%
1.00×
Cost of revenue
¥2.215B
3.86%
0.97×
Operating expenses
¥741.3M
4.28%
1.01×
Cash and investments
14.93%