1.241
Revenue¥B
0.806
0.843
0.907
0.965
1.054
1.118
1.212
1.323
1.420
1.480
1.301
7.03%
7.20%
17
4.41
Revenue growth%
22.93
23.79
24.57
27.21
28.05
30.62
32.49
30.37
29.56
27.73
21.42
30.37
27.89
85
23.84
Gross margin%
20.57
23.44
24.37
21.86
21.93
20.72
19.43
16.68
16.67
16.78
12.09
16.78
20.64
50
12.40
Operating margin%
2.12
0.40
0.40
2.03
0.65
0.40
0.40
0.40
3.19
5.53
12.93
0.40
0.53
73
4.74
Net margin%
9.36
7.05
4.20
4.53
3.48
4.97
7.05
4.10
2.55
0.40
15.22
4.10
4.37
53
12.76
P/E ratio (avg)x
17.36
17.55
16.96
15.83
17.23
16.59
14.68
15.91
13.89
12.15
8.333
14.68
16.25
43
13.90
EV/EBITx
55.32
57.22
65.72
72.27
69.19
66.15
72.55
83.82
93.22
96.86
16.83
83.82
70.73
43
10.72
FCF yield (avg)%
10.11
8.19
10.67
8.32
10.17
9.78
8.05
5.86
7.48
9.70
5.97
8.05
9.01
46
24.50
FCF margin%
8.90
6.27
8.85
10.27
11.25
13.75
16.59
15.04
15.03
14.01
15.83
15.03
12.50
26
0.242
FCF / Net incomex
1.590
1.706
1.756
1.821
1.801
1.779
1.945
2.227
2.523
2.563
0.965
2.227
1.811
61
20.05
ROIC%
23.92
22.84
20.76
18.86
20.11
18.15
17.94
20.92
22.41
20.80
22.44
20.80
20.78
35
18.14
Return on equity%
8.01
5.54
6.71
7.10
4.33
6.61
9.10
11.05
10.23
12.40
14.99
10.23
7.55
7
6.71
Return on assets%
12.08
12.85
15.84
17.56
16.28
13.40
16.00
16.17
17.81
17.29
28.91
16.17
16.09
92
29.20
EPS¥
50.82
52.90
62.34
73.47
87.21
96.32
108.21
126.68
142.94
141.74
30.57
10.20%
11.00%
—
14.97
EPS growth%
8.99
8.97
7.49
8.77
9.69
7.76
10.75
9.06
8.69
8.90
12.05
8.90
8.93
56
101.08
Bookvalue per sh¥
18.74
16.81
18.25
19.64
20.16
18.90
17.89
18.02
17.77
17.59
32.15
(2.69%)
(0.59%)
—
102.46
FCF per share¥
42.84
42.46
43.93
47.16
47.05
45.74
41.81
42.35
45.73
51.11
25.93
1.67%
0.66%
—
64.17
Dividend per sh¥
60.29
64.73
63.89
66.18
75.28
84.40
95.16
96.92
101.81
118.05
101.42
9.42%
6.98%
—
11.70
Div yield (avg)%
24.56
26.08
25.15
25.72
25.71
23.88
23.38
20.99
21.01
23.56
28.85
23.38
24.22
51
29.90
Payout ratio%
36.80
36.98
35.21
33.30
31.64
31.15
31.74
30.62
28.01
30.54
8.65
30.62
31.69
90
8.605
Shares (diluted)M
14.22
14.74
17.10
18.24
21.63
20.94
22.79
26.98
30.31
29.96
8.704
6.73%
9.74%
40
8.09
Buyback yield%
0.40
1.07
0.40
0.40
2.18
4.84
7.51
5.46
2.63
3.76
24.42
4.84
2.40
83
0.340
D/E ratiox
1.230
1.115
0.958
0.973
1.015
1.044
1.029
1.075
1.030
1.109
1.767
1.044
1.037
50
0.426
Enterprise value¥B
1.097
1.008
1.052
1.081
1.058
0.946
1.041
0.976
1.034
0.972
0.785
(1.68%)
(0.55%)
31
570.4
LT debt¥M
587.2
650.8
724.1
661.9
667.3
704.1
748.6
718.0
727.0
642.6
390.3
(0.75%)
1.54%
9
Revenue
¥1.480B
7.20%
1.00×
Cost of revenue
¥697.4M
7.02%
0.98×
Operating expenses
¥310.5M
7.24%
1.00×
Cash and investments
15.73%