0.357
Revenue¥B
0.651
0.696
0.730
0.762
0.787
0.848
0.910
0.979
1.054
1.121
0.366
7.32%
6.31%
61
26.31
Revenue growth%
9.33
6.52
6.83
8.43
7.63
10.30
11.66
9.78
9.31
11.17
29.41
10.30
9.32
51
9.86
Gross margin%
17.21
18.49
17.50
18.92
18.90
18.52
20.59
22.37
21.46
23.96
25.97
21.46
18.91
73
9.82
Operating margin%
16.50
18.22
19.34
16.64
15.33
17.56
19.71
19.13
21.96
20.68
29.03
19.71
18.67
77
19.83
Net margin%
19.97
19.33
17.88
18.90
19.99
17.91
15.60
15.02
15.17
14.44
4.39
15.17
17.89
30
33.42
P/E ratio (avg)x
32.78
33.26
35.50
35.39
35.51
40.21
37.81
36.68
35.76
37.79
26.87
37.79
35.63
90
19.70
EV/EBITx
41.94
41.99
39.03
39.86
36.27
35.14
32.04
29.13
28.30
32.27
32.54
32.04
35.70
48
13.77
FCF yield (avg)%
15.39
15.07
17.96
15.24
15.88
16.76
19.59
21.17
21.08
18.45
8.24
19.59
17.36
18
23.85
FCF margin%
19.40
17.23
16.74
16.24
14.14
12.12
12.98
10.38
11.94
11.08
29.49
11.94
13.56
38
1.401
FCF / Net incomex
0.173
0.180
0.187
0.192
0.177
0.195
0.215
0.201
0.216
0.214
1.342
0.214
0.194
45
26.56
ROIC%
23.87
24.82
22.22
25.05
25.50
27.58
26.53
24.97
27.57
26.28
12.24
26.53
25.27
79
25.66
Return on equity%
21.81
24.53
24.88
26.77
26.71
24.14
21.39
23.89
26.45
28.95
11.34
24.14
24.70
29
20.81
Return on assets%
10.59
7.69
7.31
7.80
9.18
7.76
7.37
8.84
10.23
10.43
28.48
8.84
8.32
37
55.93
EPS¥
46.69
49.21
45.52
40.97
38.55
39.52
35.63
37.22
34.59
36.13
62.58
(1.28%)
(2.48%)
—
20.57
EPS growth%
14.28
12.86
14.20
12.77
12.42
14.01
11.89
14.19
15.13
18.00
28.60
14.19
14.10
54
37.15
Bookvalue per sh¥
85.39
89.21
92.75
104.52
109.73
112.22
120.87
130.87
147.21
158.27
20.91
7.60%
7.01%
—
44.48
FCF per share¥
98.80
95.06
96.44
102.88
100.05
103.89
102.28
96.02
92.78
100.82
29.87
0.15%
0.40%
—
39.70
Dividend per sh¥
30.14
29.53
27.70
26.71
27.69
25.83
25.33
28.36
31.11
29.99
29.31
1.61%
(0.55%)
—
28.14
Div yield (avg)%
17.58
18.98
20.37
21.76
21.27
20.40
19.89
21.40
21.38
23.54
23.09
21.38
20.83
78
28.72
Payout ratio%
7.95
7.70
7.51
8.57
9.08
11.61
11.14
11.18
9.95
8.55
3.61
11.14
8.83
11
13.34
Shares (diluted)M
17.48
17.13
18.06
20.14
21.25
21.66
22.82
23.47
24.66
23.93
13.86
2.41%
4.24%
94
14.71
Buyback yield%
13.92
13.60
10.74
9.97
11.65
9.77
7.58
10.39
12.76
12.54
19.06
10.39
11.20
16
0.727
D/E ratiox
2.019
2.075
2.331
2.399
2.284
2.569
2.571
2.698
2.924
2.759
1.587
2.698
2.484
90
0.510
Enterprise value¥B
0.339
0.347
0.315
0.284
0.304
0.339
0.367
0.356
0.367
0.348
1.152
2.71%
1.26%
45
0.532
LT debt¥B
0.989
1.126
1.284
1.356
1.319
1.422
1.528
1.483
1.737
1.990
0.338
8.56%
8.86%
32
Revenue
¥1.121B
6.31%
1.00×
Cost of revenue
¥685.3M
6.56%
1.02×
Operating expenses
¥209.4M
5.94%
0.97×
Cash and investments
14.25%