1.543
Revenue¥B
0.723
0.793
0.836
0.902
0.988
1.060
1.167
1.285
1.395
1.501
1.663
8.71%
8.59%
47
14.67
Revenue growth%
15.98
17.65
15.50
16.48
15.59
17.42
17.36
15.65
16.76
15.86
9.94
16.76
16.23
49
28.60
Gross margin%
22.70
19.77
20.45
20.84
20.33
21.09
21.05
21.82
22.62
21.11
26.24
21.11
21.07
55
14.13
Operating margin%
5.94
4.01
1.30
0.79
1.46
3.60
4.96
2.84
3.20
5.87
21.09
3.60
3.40
32
23.23
Net margin%
31.51
29.78
32.72
35.42
33.21
32.87
35.61
34.80
32.26
29.28
3.78
32.87
32.79
21
32.96
P/E ratio (avg)x
12.86
13.97
14.97
17.10
19.57
21.08
23.65
24.91
25.79
27.63
21.21
24.91
20.32
55
18.32
EV/EBITx
6.131
5.640
4.783
5.062
4.822
4.460
4.514
4.770
5.010
4.918
12.37
4.770
4.870
46
26.32
FCF yield (avg)%
19.77
22.37
25.34
27.49
28.01
28.19
27.78
28.76
29.79
30.22
6.50
28.76
27.90
57
2.44
FCF margin%
37.27
38.23
37.31
40.14
42.96
40.77
40.22
42.12
39.14
37.13
13.41
40.22
39.64
86
1.584
FCF / Net incomex
1.999
2.022
1.848
1.767
1.867
2.081
1.923
1.823
2.070
1.890
1.167
1.923
1.906
24
28.03
ROIC%
16.75
15.15
16.79
15.04
12.37
13.11
16.07
17.03
16.76
14.88
17.34
16.07
15.61
72
3.25
Return on equity%
24.95
26.49
27.69
25.19
24.99
27.32
29.27
31.02
29.48
28.66
16.24
29.27
27.51
43
8.93
Return on assets%
9.17
9.29
10.07
8.88
10.05
12.09
10.69
12.30
13.46
15.49
2.18
12.30
10.38
47
10.87
EPS¥
20.45
20.42
20.15
22.84
22.20
25.44
30.09
29.97
32.04
37.55
11.18
11.08%
7.46%
—
23.68
EPS growth%
20.08
18.22
20.40
19.97
22.94
20.21
17.41
19.75
21.69
19.25
16.34
19.75
20.03
70
26.32
Bookvalue per sh¥
25.08
28.21
27.83
29.77
32.26
34.20
33.35
35.35
35.08
33.22
12.77
0.59%
3.88%
—
16.88
FCF per share¥
19.81
17.69
17.48
17.34
16.11
15.47
16.76
17.71
17.54
18.45
24.50
2.75%
(1.78%)
—
13.40
Dividend per sh¥
22.60
24.64
24.56
25.61
25.33
25.28
25.23
25.18
26.99
25.85
6.11
0.41%
1.48%
—
4.52
Div yield (avg)%
19.25
17.47
17.17
15.36
15.91
16.74
16.80
16.84
16.49
19.21
9.57
16.80
16.82
52
10.78
Payout ratio%
12.73
11.68
8.77
10.00
11.59
11.45
11.42
9.78
12.66
14.89
5.81
11.45
11.52
7
29.65
Shares (diluted)M
35.76
33.87
36.43
43.18
49.61
50.11
50.50
51.57
55.07
59.05
29.75
3.54%
5.99%
22
12.04
Buyback yield%
9.79
7.31
5.17
6.90
4.50
7.06
5.30
2.60
0.91
1.03
12.73
2.60
5.23
94
1.289
D/E ratiox
1.327
1.278
1.415
1.589
1.600
1.560
1.591
1.746
1.691
1.666
1.458
1.666
1.590
11
992.8
Enterprise value¥M
338.1
303.2
300.0
286.5
249.0
264.2
240.3
205.0
205.6
185.4
803.5
(5.72%)
(6.62%)
7
0.282
LT debt¥B
1.647
1.515
1.660
1.536
1.340
1.424
1.490
1.388
1.265
1.321
0.962
(0.28%)
(2.87%)
15
Revenue
¥1.501B
8.59%
1.00×
Cost of revenue
¥1.051B
8.59%
1.00×
Operating expenses
¥316.0M
9.14%
1.05×
Cash and investments
17.51%