0.505
Revenue¥B
0.765
0.797
0.843
0.890
0.904
0.951
0.976
1.007
1.026
1.038
0.516
2.80%
3.46%
91
3.90
Revenue growth%
5.82
7.67
8.57
8.93
11.15
10.74
7.87
8.70
11.62
9.94
24.73
9.94
8.81
72
2.86
Gross margin%
21.74
24.08
23.50
21.15
22.05
22.33
19.60
19.87
20.81
19.11
22.22
19.87
21.44
37
9.61
Operating margin%
12.23
12.76
13.93
11.41
12.81
10.46
9.19
6.95
8.13
8.07
8.86
8.13
10.93
57
15.70
Net margin%
13.10
16.03
16.30
15.99
15.06
17.11
16.23
18.20
18.55
20.82
5.26
18.20
16.26
79
11.07
P/E ratio (avg)x
10.87
11.92
11.83
11.61
11.76
11.52
12.18
11.50
13.03
12.36
24.53
12.18
11.79
10
17.27
EV/EBITx
23.94
23.58
26.29
23.78
24.76
27.88
25.99
24.08
24.13
26.31
29.73
25.99
24.44
11
20.25
FCF yield (avg)%
22.31
24.02
22.60
25.43
22.83
22.74
20.33
20.44
20.40
19.54
13.12
20.40
22.46
81
25.18
FCF margin%
20.13
18.20
19.86
22.11
24.95
27.74
25.15
27.41
29.43
27.59
12.93
27.59
25.05
29
1.149
FCF / Net incomex
0.641
0.702
0.623
0.674
0.628
0.685
0.627
0.608
0.648
0.692
0.759
0.648
0.644
32
18.26
ROIC%
24.96
23.44
21.77
21.18
18.64
17.92
18.33
19.08
19.08
19.93
6.94
19.08
19.50
71
13.90
Return on equity%
0.40
0.40
0.40
1.90
2.40
2.03
4.11
5.85
6.17
8.41
20.19
5.85
2.21
48
11.06
Return on assets%
0.40
2.08
0.98
0.59
0.40
1.71
0.40
1.42
1.13
1.56
22.46
1.42
1.06
72
6.23
EPS¥
5.25
4.98
5.39
5.19
4.57
3.99
3.85
3.97
3.77
3.94
6.92
(2.92%)
(4.10%)
—
5.77
EPS growth%
11.70
12.35
11.60
10.59
12.18
10.96
8.96
9.76
9.54
11.54
10.99
9.76
11.25
45
17.26
Bookvalue per sh¥
14.45
15.39
16.87
18.86
17.29
19.28
19.08
20.12
21.82
24.92
27.61
7.59%
6.89%
—
18.43
FCF per share¥
43.48
51.33
48.84
57.96
61.95
60.78
70.39
72.66
77.85
86.67
11.32
6.95%
8.04%
—
7.58
Dividend per sh¥
10.73
10.34
10.48
12.37
13.29
13.07
14.83
15.27
17.25
20.00
17.53
8.51%
6.79%
—
29.10
Div yield (avg)%
18.06
18.68
21.62
20.35
18.67
17.26
17.45
15.87
15.61
18.29
7.11
17.26
18.17
7
21.95
Payout ratio%
24.48
26.30
24.54
24.07
23.59
26.45
26.26
23.97
21.54
23.23
5.27
23.97
24.28
6
18.34
Shares (diluted)M
21.06
23.57
26.16
23.70
22.13
23.25
25.04
22.16
22.77
24.45
17.86
2.01%
1.08%
8
17.08
Buyback yield%
15.66
18.62
18.20
19.21
19.48
17.71
20.44
17.85
16.18
18.10
10.91
17.85
18.15
23
1.182
D/E ratiox
2.066
2.166
1.947
1.796
1.579
1.569
1.596
1.654
1.437
1.309
0.994
1.569
1.625
63
48.75
Enterprise value¥M
498.0
527.6
524.6
526.7
486.1
514.2
570.9
557.6
524.1
559.6
593.8
2.86%
1.88%
29
0.049
LT debt¥B
0.467
0.515
0.531
0.583
0.688
0.788
0.885
1.027
1.031
1.189
0.645
11.56%
10.69%
35
Revenue
¥1.038B
3.46%
1.00×
Cost of revenue
¥601.9M
3.30%
0.98×
Operating expenses
¥170.2M
3.66%
1.02×
Cash and investments
16.30%