45.17
Revenue¥B
85.94
90.35
96.55
103.0
109.1
113.2
118.5
125.2
130.7
134.5
46.85
4.28%
5.35%
13
17.33
Revenue growth%
17.81
20.70
22.35
21.23
23.12
25.37
25.45
24.59
25.32
27.14
9.25
25.37
23.86
15
8.71
Gross margin%
20.33
18.12
16.35
18.41
20.50
18.15
20.52
20.58
18.14
20.48
13.59
20.48
19.37
12
25.74
Operating margin%
12.70
13.61
11.75
11.28
9.45
8.10
7.29
4.60
5.15
2.56
16.82
5.15
8.77
69
21.28
Net margin%
24.13
25.63
27.34
27.99
29.13
26.94
29.20
31.68
29.96
27.88
3.32
29.20
27.93
28
12.33
P/E ratio (avg)x
37.29
37.52
45.27
46.25
52.00
50.61
59.42
70.30
75.43
79.14
24.81
70.30
51.31
48
34.22
EV/EBITx
13.26
12.25
13.48
14.90
15.69
17.52
17.96
17.86
17.08
15.82
34.29
17.52
15.75
57
25.84
FCF yield (avg)%
25.56
23.66
20.71
20.40
23.16
25.47
25.66
23.38
23.06
21.05
19.11
23.38
23.27
66
3.51
FCF margin%
18.51
19.03
20.06
17.96
15.21
13.95
16.38
18.33
16.62
19.07
19.04
16.62
18.15
75
0.357
FCF / Net incomex
0.707
0.670
0.653
0.604
0.613
0.643
0.648
0.580
0.519
0.559
0.776
0.580
0.628
9
14.53
ROIC%
5.33
5.83
5.91
8.29
6.16
4.59
1.83
0.40
2.41
0.51
3.03
1.83
4.96
22
3.94
Return on equity%
6.22
8.44
5.94
4.33
5.93
6.14
5.86
4.69
2.15
2.84
18.08
4.69
5.89
88
19.84
Return on assets%
32.08
30.49
31.53
30.16
27.88
25.49
25.42
26.81
29.00
26.93
3.36
26.81
28.44
22
158.76
EPS¥
142.61
152.45
154.53
138.63
135.73
123.89
111.77
121.51
113.26
114.83
170.55
(3.29%)
(2.75%)
—
8.54
EPS growth%
18.79
18.39
19.33
18.76
20.33
19.13
17.89
16.36
15.17
13.23
27.53
16.36
18.57
33
62.81
Bookvalue per sh¥
107.79
103.36
96.58
95.84
107.54
111.72
110.64
99.73
90.58
87.25
35.96
(4.10%)
(1.54%)
—
90.07
FCF per share¥
76.53
74.37
87.10
101.52
117.93
131.63
158.81
162.78
166.35
180.27
34.72
8.86%
10.25%
—
150.90
Dividend per sh¥
191.63
209.96
209.49
234.76
218.73
221.84
227.45
225.61
221.78
226.77
96.69
0.73%
1.13%
—
21.93
Div yield (avg)%
13.58
14.68
16.11
15.39
15.52
16.86
14.43
14.42
17.22
17.09
12.39
16.86
15.45
26
18.99
Payout ratio%
4.92
6.99
8.03
5.84
3.75
4.45
7.14
9.04
11.67
9.92
22.32
9.04
7.06
78
0.338
Shares (diluted)B
0.510
0.537
0.626
0.738
0.833
0.902
0.880
0.960
0.973
1.117
0.334
6.05%
9.48%
61
7.11
Buyback yield%
23.13
25.52
25.59
25.43
27.31
29.31
28.57
28.96
29.58
29.41
14.83
29.31
27.94
51
1.703
D/E ratiox
0.474
0.449
0.509
0.555
0.528
0.498
0.482
0.449
0.501
0.499
1.777
0.498
0.498
48
101.4
Enterprise value¥B
78.44
90.68
105.5
116.1
119.9
137.7
150.5
148.0
168.6
164.8
84.93
6.56%
8.05%
31
24.07
LT debt¥B
28.40
27.93
29.55
33.44
31.73
31.45
29.47
31.68
29.40
28.86
30.90
(1.88%)
0.56%
67
Revenue
¥134.5B
5.35%
1.00×
Cost of revenue
¥93.69B
5.47%
1.01×
Operating expenses
¥20.32B
4.11%
0.89×
Cash and investments
15.96%