5.305
Revenue¥B
10.44
10.87
11.45
11.59
11.75
12.12
12.50
13.10
13.88
14.08
5.570
3.67%
3.63%
45
2.09
Revenue growth%
21.69
21.21
21.50
18.61
16.66
16.68
14.67
14.19
17.12
19.02
3.95
16.68
17.86
62
27.96
Gross margin%
10.99
12.21
10.36
11.16
8.53
6.14
3.22
3.90
6.58
8.37
2.42
6.14
8.45
62
7.77
Operating margin%
4.45
6.94
8.94
10.77
11.91
10.69
11.96
9.58
9.76
6.79
4.81
9.76
9.67
60
24.25
Net margin%
12.58
10.58
9.19
9.72
11.13
8.34
11.12
12.98
10.56
9.88
9.12
10.56
10.57
63
16.34
P/E ratio (avg)x
19.95
17.80
19.45
19.31
18.48
17.56
16.69
17.70
16.39
18.14
34.17
17.56
17.97
17
25.83
EV/EBITx
22.12
21.09
23.00
23.40
20.63
20.59
22.06
20.60
20.20
17.48
25.60
20.59
20.86
63
5.63
FCF yield (avg)%
21.94
23.86
24.80
25.78
28.20
30.30
33.16
35.36
34.72
35.21
26.01
34.72
29.25
44
14.39
FCF margin%
5.41
3.01
3.10
1.02
0.40
0.40
0.40
1.86
0.40
0.40
22.01
0.40
0.71
38
1.606
FCF / Net incomex
0.755
0.765
0.807
0.866
1.014
1.007
1.010
1.101
1.193
1.168
1.135
1.101
1.009
33
27.03
ROIC%
13.74
13.08
15.97
13.83
15.44
13.17
12.50
10.33
9.48
6.99
12.95
10.33
13.12
86
5.73
Return on equity%
12.50
11.60
13.37
15.68
13.71
11.81
14.37
11.71
9.75
10.17
21.64
11.71
12.15
11
2.10
Return on assets%
7.08
9.62
7.87
6.08
3.43
4.37
4.28
1.47
0.40
3.04
5.97
3.04
4.32
72
129.75
EPS¥
67.46
76.67
81.40
88.21
88.95
96.66
96.69
107.47
106.14
124.49
137.98
6.95%
8.09%
—
18.18
EPS growth%
14.78
14.66
17.16
19.37
17.95
20.76
21.50
23.01
22.74
20.60
19.84
21.50
19.98
42
144.21
Bookvalue per sh¥
31.18
34.55
34.65
35.06
34.46
38.11
42.75
46.02
54.33
54.85
143.14
9.74%
5.99%
—
28.37
FCF per share¥
116.09
107.96
95.50
100.78
98.76
90.58
79.38
68.40
66.80
60.77
26.05
(9.26%)
(7.20%)
—
44.14
Dividend per sh¥
216.43
241.80
249.25
291.51
285.05
302.80
286.00
271.25
262.73
298.39
133.80
0.92%
4.70%
—
11.42
Div yield (avg)%
24.56
25.51
27.67
27.08
26.32
28.55
27.81
28.07
26.48
26.49
24.00
27.81
26.79
46
18.47
Payout ratio%
26.64
26.17
26.67
28.42
28.18
29.36
29.01
29.62
27.67
28.21
24.06
29.01
28.20
44
50.09
Shares (diluted)M
74.24
87.41
97.42
99.85
105.9
124.6
139.1
140.9
138.5
166.8
51.14
9.51%
8.90%
82
14.36
Buyback yield%
14.32
16.44
15.36
13.60
11.76
10.65
9.14
9.63
6.98
9.18
21.40
9.18
11.21
57
1.715
D/E ratiox
0.777
0.847
0.758
0.798
0.832
0.741
0.688
0.743
0.661
0.683
0.457
0.688
0.750
51
10.77
Enterprise value¥B
10.61
10.84
9.649
10.51
11.48
11.45
12.44
12.05
12.20
11.31
10.15
(0.31%)
1.20%
59
11.68
LT debt¥B
7.824
8.666
9.726
9.712
11.78
12.55
14.57
15.53
18.45
18.05
4.436
8.91%
8.84%
54
Revenue
¥14.08B
3.63%
1.00×
Cost of revenue
¥5.732B
3.10%
0.95×
Operating expenses
¥3.441B
4.15%
1.05×
Cash and investments
17.82%