0.992
Revenue¥B
0.851
0.894
0.927
0.962
1.017
1.087
1.127
1.204
1.290
1.363
1.042
6.04%
5.08%
94
13.80
Revenue growth%
10.74
9.84
10.07
9.46
11.45
10.85
9.45
11.02
13.47
12.23
11.24
11.02
10.80
85
25.03
Gross margin%
17.38
16.08
18.01
17.56
16.37
14.39
14.16
11.66
11.35
11.22
15.55
11.66
15.23
8
11.37
Operating margin%
26.48
25.23
25.72
27.70
25.24
25.02
24.06
22.38
22.18
24.81
15.42
24.06
25.12
25
4.21
Net margin%
23.23
25.08
22.90
23.13
24.92
23.79
25.15
24.11
27.11
27.19
13.93
25.15
24.52
86
23.46
P/E ratio (avg)x
13.07
14.43
15.95
17.50
15.83
14.75
15.74
14.08
12.79
13.42
6.344
14.08
14.59
37
13.77
EV/EBITx
27.27
29.19
28.85
32.04
34.05
34.42
41.30
48.19
47.16
51.03
24.17
47.16
34.24
35
11.11
FCF yield (avg)%
18.37
19.02
20.52
20.38
17.80
20.30
19.49
17.49
15.88
13.87
22.40
17.49
18.70
14
20.63
FCF margin%
30.26
31.55
32.28
31.03
30.81
30.72
29.39
30.89
28.62
30.59
3.00
30.59
30.77
13
0.163
FCF / Net incomex
0.373
0.362
0.331
0.308
0.288
0.286
0.308
0.330
0.332
0.370
0.261
0.330
0.330
43
24.35
ROIC%
14.26
16.38
17.39
18.54
19.76
16.87
16.70
17.27
18.30
19.36
17.29
17.27
17.33
50
29.93
Return on equity%
26.13
25.19
27.27
25.18
26.18
28.87
27.70
29.03
29.47
28.15
20.48
28.87
27.48
89
9.46
Return on assets%
5.10
2.13
3.39
2.75
1.68
1.73
4.19
4.97
2.02
3.05
12.32
3.05
2.90
69
43.91
EPS¥
40.05
41.19
41.19
45.32
45.91
51.48
46.47
47.39
50.65
50.76
46.06
2.03%
1.83%
—
5.65
EPS growth%
5.88
7.67
6.69
8.27
6.78
4.96
6.61
7.18
6.89
3.98
26.54
6.61
6.74
86
44.03
Bookvalue per sh¥
47.65
43.74
44.87
49.13
53.46
53.86
47.96
43.97
45.37
49.44
38.43
(1.55%)
(0.87%)
—
45.28
FCF per share¥
47.37
41.49
38.35
35.52
34.88
35.29
37.27
35.94
36.22
39.44
51.79
2.49%
(1.05%)
—
8.69
Dividend per sh¥
67.25
69.55
75.83
84.81
98.62
106.80
111.89
124.95
148.43
152.87
32.37
9.16%
10.42%
—
27.39
Div yield (avg)%
22.35
22.39
25.05
23.97
26.47
24.44
21.65
21.15
23.54
23.73
27.17
23.54
23.63
42
21.75
Payout ratio%
19.79
19.02
19.53
17.38
14.57
13.14
15.30
17.92
15.41
17.50
15.59
15.41
17.44
51
13.44
Shares (diluted)M
14.70
15.99
16.92
17.94
18.48
19.01
16.99
17.77
16.99
18.91
13.44
0.47%
2.70%
90
5.86
Buyback yield%
28.74
30.08
28.06
30.69
30.98
30.44
30.97
28.58
30.48
30.14
6.18
30.44
30.29
45
1.212
D/E ratiox
0.677
0.669
0.711
0.620
0.613
0.562
0.558
0.546
0.511
0.527
0.767
0.546
0.587
15
420.2
Enterprise value¥M
455.5
427.3
426.3
455.2
502.4
546.3
614.4
671.6
646.6
641.3
623.0
5.00%
3.11%
23
660.5
LT debt¥M
793.2
728.4
679.9
617.8
564.2
488.4
446.8
409.9
406.1
427.7
180.2
(5.39%)
(5.68%)
41
Revenue
¥1.363B
5.08%
1.00×
Cost of revenue
¥808.1M
5.42%
1.03×
Operating expenses
¥262.2M
4.25%
0.92×
Cash and investments
18.41%