1.019
Revenue¥B
0.483
0.534
0.582
0.617
0.672
0.712
0.762
0.840
0.910
1.062
1.121
8.06%
8.30%
80
17.45
Revenue growth%
9.47
10.18
10.82
13.10
12.21
11.11
8.27
9.77
9.98
2.68
13.00
9.98
10.08
71
6.03
Gross margin%
18.96
20.84
23.65
23.06
21.43
23.88
24.91
26.21
27.33
13.02
15.80
24.91
23.36
82
12.35
Operating margin%
30.06
30.77
28.19
27.40
29.49
29.42
27.73
30.65
33.53
16.93
4.27
29.49
29.45
57
27.10
Net margin%
6.36
5.56
8.51
7.95
9.37
10.61
8.62
5.95
2.97
9.13
18.16
8.62
8.14
72
10.90
P/E ratio (avg)x
38.72
38.51
40.09
37.71
33.99
32.26
35.25
33.12
35.42
29.79
29.57
33.99
36.56
35
9.116
EV/EBITx
23.43
25.24
26.86
29.30
25.64
26.02
22.66
22.61
21.94
34.27
29.79
22.66
25.44
95
8.35
FCF yield (avg)%
15.98
16.73
14.33
16.69
19.29
16.82
15.54
17.69
15.90
18.67
14.26
16.82
16.34
53
9.12
FCF margin%
0.40
0.40
0.40
0.49
0.40
0.40
0.40
0.40
0.40
11.48
4.74
0.40
0.40
28
0.871
FCF / Net incomex
0.659
0.761
0.849
0.957
1.034
1.203
1.431
1.698
1.749
0.728
1.542
1.431
0.996
17
23.13
ROIC%
5.29
3.19
2.51
0.49
2.28
0.40
0.40
0.40
1.41
26.11
15.12
0.40
1.84
43
22.54
Return on equity%
22.07
20.02
18.46
18.07
16.68
15.92
14.48
14.63
15.22
27.24
11.29
15.22
17.37
89
27.86
Return on assets%
10.19
7.19
9.70
10.58
12.07
13.25
15.89
16.58
14.54
23.42
17.46
14.54
12.47
42
7.56
EPS¥
16.31
17.28
16.39
17.88
17.49
19.25
17.50
18.60
16.98
8.36
9.30
(1.03%)
0.38%
—
6.87
EPS growth%
20.45
22.22
22.95
25.54
23.22
25.07
23.99
26.74
25.15
20.55
13.52
25.07
23.60
13
12.37
Bookvalue per sh¥
11.59
10.68
10.39
9.83
9.45
10.05
10.44
11.03
12.35
8.55
35.67
4.68%
0.31%
—
27.94
FCF per share¥
33.91
39.53
46.46
50.36
49.05
55.29
56.44
66.24
69.58
23.53
40.42
6.68%
10.48%
—
38.82
Dividend per sh¥
9.59
10.32
10.13
9.84
9.40
9.38
10.13
10.64
10.02
18.44
15.32
0.37%
2.23%
—
3.03
Div yield (avg)%
11.54
11.77
10.51
10.83
10.92
8.37
11.00
12.63
11.44
19.91
24.91
11.00
10.96
47
11.55
Payout ratio%
16.92
19.53
19.71
20.80
19.39
17.81
20.66
21.83
19.06
5.87
17.55
19.39
19.62
72
12.75
Shares (diluted)M
9.817
8.803
8.322
8.539
7.538
7.900
8.490
8.281
7.785
12.92
13.10
(1.83%)
(3.50%)
63
28.35
Buyback yield%
24.87
26.28
25.78
26.93
27.19
24.70
22.34
24.22
21.82
4.66
28.11
24.22
24.78
23
1.142
D/E ratiox
0.470
0.416
0.404
0.408
0.379
0.367
0.383
0.365
0.394
1.425
0.842
0.379
0.399
37
0.387
Enterprise value¥B
0.651
0.743
0.819
0.952
0.975
1.018
1.103
1.218
1.358
0.498
0.334
7.35%
8.50%
71
886.4
LT debt¥M
41.57
45.16
46.03
43.83
45.29
40.25
40.15
39.05
40.66
759.9
522.7
(1.49%)
(0.10%)
51
Revenue
¥909.7M
8.30%
1.00×
Cost of revenue
¥528.5M
8.64%
1.03×
Operating expenses
¥149.5M
7.73%
0.95×
Cash and investments
15.88%