36.27
Revenue¥B
39.12
42.70
46.03
49.13
52.05
55.46
60.16
64.98
70.66
76.86
40.16
8.11%
7.93%
34
10.06
Revenue growth%
4.06
6.22
4.40
1.46
0.51
1.95
1.91
0.40
3.15
0.88
4.78
1.91
1.93
49
17.21
Gross margin%
7.83
6.21
5.24
5.44
2.98
5.33
7.15
9.69
9.00
7.38
11.12
7.38
6.68
63
23.10
Operating margin%
24.47
22.21
20.79
22.70
23.82
25.57
27.83
30.48
30.25
31.62
18.88
30.25
25.02
36
23.82
Net margin%
12.20
14.18
11.51
9.54
12.12
15.03
17.13
16.02
15.12
15.02
19.37
15.12
14.60
77
27.22
P/E ratio (avg)x
36.77
42.18
40.91
44.41
47.80
52.57
49.82
50.63
54.96
54.72
22.01
52.57
48.81
32
7.412
EV/EBITx
57.51
58.90
63.68
66.75
72.40
77.35
85.43
86.96
89.42
91.40
27.63
86.96
74.88
17
22.89
FCF yield (avg)%
28.14
25.23
25.51
27.20
27.88
25.20
27.99
25.55
26.13
26.96
25.53
26.13
26.54
47
16.78
FCF margin%
9.37
8.64
8.17
9.99
11.76
11.53
12.98
10.64
11.95
12.41
14.44
11.95
11.09
61
1.370
FCF / Net incomex
1.200
1.124
1.271
1.325
1.346
1.449
1.645
1.780
1.687
1.867
0.187
1.687
1.398
88
25.60
ROIC%
21.08
18.17
19.99
22.57
25.13
25.65
27.61
25.74
26.30
27.30
15.01
26.30
25.39
44
9.70
Return on equity%
11.97
12.73
13.03
11.22
9.30
9.83
8.41
9.41
12.32
12.83
26.16
9.83
11.60
36
12.59
Return on assets%
2.71
3.92
2.49
0.91
0.40
1.44
0.40
3.23
4.39
2.69
13.68
2.69
2.59
9
48.35
EPS¥
44.53
44.59
46.73
44.38
46.79
47.22
52.73
55.34
57.06
56.22
53.76
3.74%
3.71%
—
16.70
EPS growth%
19.56
20.48
19.10
21.63
18.69
17.14
18.04
17.38
18.84
19.05
5.75
18.04
18.95
77
114.13
Bookvalue per sh¥
33.10
34.68
34.42
36.55
37.15
35.88
36.63
40.57
39.71
43.23
101.03
3.08%
2.03%
—
125.42
FCF per share¥
137.46
148.83
151.72
173.86
196.97
205.80
194.23
177.15
186.64
174.98
48.93
(2.34%)
3.57%
—
52.48
Dividend per sh¥
50.14
58.05
58.43
67.28
81.37
84.61
102.24
115.78
132.76
157.46
70.01
14.11%
12.37%
—
18.48
Div yield (avg)%
15.76
17.54
16.90
19.20
22.12
23.10
26.05
23.96
24.18
24.01
22.51
24.01
22.61
8
24.73
Payout ratio%
18.09
17.66
16.30
18.42
19.77
17.83
15.78
18.12
19.18
18.64
19.11
18.12
18.10
81
0.491
Shares (diluted)B
0.576
0.555
0.658
0.672
0.672
0.781
0.926
0.962
0.979
1.004
0.491
8.37%
5.26%
17
9.31
Buyback yield%
16.29
14.19
11.30
13.97
15.49
14.86
12.46
12.18
9.20
11.69
29.87
12.18
13.21
41
1.771
D/E ratiox
0.674
0.693
0.649
0.709
0.653
0.718
0.768
0.722
0.790
0.731
0.978
0.731
0.713
69
5.721
Enterprise value¥B
53.18
52.58
56.12
55.86
55.26
58.90
59.55
53.62
50.52
46.57
8.663
(3.37%)
(1.10%)
78
24.49
LT debt¥B
11.50
12.63
11.62
12.59
13.74
13.35
11.83
11.76
11.47
12.06
73.01
(2.58%)
(0.32%)
25
Revenue
¥76.86B
7.93%
1.00×
Cost of revenue
¥42.50B
8.06%
1.01×
Operating expenses
¥7.941B
7.19%
0.93×
Cash and investments
19.35%