0.184
Revenue¥B
1.255
1.292
1.310
1.364
1.431
1.465
1.536
1.557
1.590
0.201
0.227
3.11%
2.76%
36
21.71
Revenue growth%
24.90
26.62
24.97
24.15
26.82
24.08
24.00
21.77
24.19
7.06
6.64
24.08
24.55
86
23.08
Gross margin%
0.40
0.40
1.76
0.40
0.40
3.21
3.04
3.76
4.66
8.40
2.25
3.21
1.08
48
7.09
Operating margin%
28.58
30.07
27.75
30.05
31.62
32.24
33.55
35.62
33.01
13.12
23.79
33.01
30.85
93
21.22
Net margin%
19.95
20.29
19.90
20.77
19.27
19.20
18.03
20.68
23.28
8.94
6.00
19.27
20.12
23
16.91
P/E ratio (avg)x
10.99
9.564
9.619
10.49
9.279
9.020
9.010
7.756
8.394
11.56
14.10
9.010
9.421
39
11.50
EV/EBITx
18.91
21.37
23.31
24.08
27.53
29.96
29.74
29.66
27.67
8.835
8.422
29.66
25.81
82
12.72
FCF yield (avg)%
15.30
12.56
14.81
17.43
16.33
18.89
18.63
15.82
15.73
9.57
11.45
16.33
15.78
5
13.05
FCF margin%
30.49
32.30
31.15
28.72
28.58
31.20
31.11
31.54
33.51
20.30
12.90
31.20
31.17
73
0.914
FCF / Net incomex
0.722
0.772
0.728
0.753
0.831
0.773
0.779
0.871
0.893
0.671
1.712
0.831
0.772
59
28.20
ROIC%
22.42
25.11
27.74
27.27
24.67
22.28
24.96
22.12
20.18
25.33
24.08
22.28
23.54
83
11.28
Return on equity%
14.87
12.18
14.53
17.10
14.12
11.53
10.47
13.04
14.51
23.66
5.94
13.04
14.31
82
8.56
Return on assets%
7.72
5.52
5.75
6.17
6.43
3.65
1.50
1.62
0.40
15.26
21.48
1.62
5.63
53
46.28
EPS¥
45.05
44.51
45.61
40.99
43.80
38.19
38.58
39.06
36.82
51.36
51.63
(2.12%)
(2.25%)
—
13.74
EPS growth%
29.05
28.33
30.25
30.15
30.98
33.47
35.71
37.88
39.13
20.75
3.36
35.71
30.61
75
70.11
Bookvalue per sh¥
98.06
105.95
112.97
112.58
117.32
134.57
156.01
157.59
172.91
70.32
77.82
8.96%
7.74%
—
36.40
FCF per share¥
56.38
54.18
58.49
63.78
69.96
65.77
71.22
68.82
67.98
72.57
36.61
1.28%
2.42%
—
38.05
Dividend per sh¥
30.24
35.71
38.60
38.26
36.20
35.50
38.66
38.99
44.32
74.88
20.65
2.98%
6.06%
—
27.64
Div yield (avg)%
24.96
24.91
23.80
21.31
22.15
20.19
21.59
24.05
21.73
28.14
22.70
21.73
22.98
54
25.36
Payout ratio%
20.42
22.86
22.71
23.88
21.89
20.42
18.23
18.08
17.87
4.19
23.39
18.23
20.42
52
4.865
Shares (diluted)M
4.126
4.464
4.292
3.921
4.224
4.066
4.127
4.142
4.536
4.981
4.898
2.96%
0.68%
65
26.62
Buyback yield%
5.18
5.90
4.72
3.65
1.03
3.47
6.26
6.11
7.10
14.54
21.37
6.11
5.54
28
0.379
D/E ratiox
1.475
1.649
1.616
1.627
1.533
1.659
1.650
1.857
2.079
1.604
0.222
1.659
1.638
75
1.333
Enterprise value¥B
1.437
1.400
1.432
1.559
1.807
1.943
2.166
2.385
2.623
0.568
0.246
10.96%
6.39%
40
970.2
LT debt¥M
149.5
136.6
137.2
139.6
141.4
127.4
109.7
99.80
106.3
933.9
501.0
(5.30%)
(4.56%)
47
Revenue
¥1.590B
2.76%
1.00×
Cost of revenue
¥1.064B
3.01%
1.02×
Operating expenses
¥299.3M
2.34%
0.96×
Cash and investments
16.89%