1.019
Revenue¥B
0.806
0.823
0.839
0.847
0.841
0.845
0.832
0.848
0.831
1.045
1.170
(0.38%)
0.21%
62
22.08
Revenue growth%
3.88
3.56
1.29
0.40
1.00
2.77
2.53
3.28
5.04
15.51
9.93
2.77
3.02
46
13.07
Gross margin%
26.64
28.23
29.51
31.62
28.99
28.62
27.05
26.26
24.86
25.51
13.48
27.05
27.64
35
16.04
Operating margin%
10.30
12.73
11.52
9.59
9.77
12.18
11.90
14.40
13.08
20.79
24.33
12.18
11.71
59
23.72
Net margin%
12.40
10.93
10.12
12.40
14.56
16.26
18.70
20.12
22.08
22.56
24.09
18.70
13.48
61
31.23
P/E ratio (avg)x
36.95
34.98
38.14
36.75
38.62
37.00
34.12
34.29
38.25
18.54
22.19
37.00
36.85
57
17.54
EV/EBITx
20.19
19.31
21.91
20.90
22.97
26.50
28.43
31.79
30.39
27.60
28.27
28.43
22.44
22
13.21
FCF yield (avg)%
29.03
30.18
32.20
32.01
35.01
36.94
39.12
40.57
40.83
27.21
14.67
39.12
33.60
73
4.96
FCF margin%
33.53
31.95
32.14
30.66
31.56
31.94
32.76
35.09
37.12
14.65
22.39
32.76
32.04
50
1.382
FCF / Net incomex
0.650
0.624
0.648
0.576
0.523
0.560
0.557
0.599
0.580
0.224
0.539
0.560
0.590
37
11.38
ROIC%
26.17
26.35
24.21
23.91
22.63
23.10
25.45
27.87
27.03
14.76
9.63
25.45
25.37
9
25.37
Return on equity%
26.73
28.87
29.85
28.28
27.68
25.74
25.69
27.05
24.09
24.53
19.43
25.74
26.99
61
21.82
Return on assets%
8.22
8.11
8.37
8.38
9.28
11.24
9.79
9.32
7.39
6.40
24.58
9.32
8.83
63
93.63
EPS¥
33.20
31.82
30.08
35.06
35.86
39.01
45.98
44.40
48.10
104.83
102.21
6.53%
3.55%
—
4.75
EPS growth%
14.79
15.14
16.51
19.24
18.62
16.23
15.79
16.05
15.50
8.79
4.95
16.05
15.92
59
40.19
Bookvalue per sh¥
132.90
146.68
152.47
149.64
133.05
140.42
150.37
161.77
175.85
127.79
122.67
3.28%
2.50%
—
132.93
FCF per share¥
61.77
61.94
70.93
72.64
75.12
72.83
78.92
74.26
69.64
73.49
94.72
(0.84%)
1.56%
—
59.01
Dividend per sh¥
57.76
56.15
61.83
59.06
56.28
52.04
53.06
50.22
55.15
57.95
41.19
(1.36%)
(2.21%)
—
23.58
Div yield (avg)%
19.15
20.56
19.70
20.81
18.02
19.37
21.67
21.34
21.92
6.53
28.74
21.34
20.13
9
3.38
Payout ratio%
1.53
2.51
2.34
1.00
1.11
2.96
0.92
3.89
4.56
4.11
22.06
2.96
2.42
77
2.793
Shares (diluted)M
5.308
5.373
6.163
6.071
6.281
7.307
7.329
7.256
8.681
2.821
2.751
7.41%
7.81%
82
24.57
Buyback yield%
21.22
23.36
26.12
27.25
29.55
30.51
27.79
25.57
24.65
20.31
20.57
27.79
25.84
65
1.195
D/E ratiox
1.638
1.694
1.566
1.542
1.513
1.733
1.890
2.069
1.963
1.782
1.560
1.890
1.666
82
0.923
Enterprise value¥B
0.773
0.719
0.693
0.754
0.771
0.683
0.597
0.570
0.525
0.601
1.063
(6.98%)
(4.49%)
46
1.128
LT debt¥B
0.946
1.016
0.949
0.980
0.923
1.036
1.033
1.187
1.184
0.148
1.092
3.85%
4.20%
26
Revenue
¥830.8M
0.21%
1.00×
Cost of revenue
¥581.5M
0.37%
1.02×
Operating expenses
¥143.2M
0.64%
1.04×
Cash and investments
15.48%