0.931
Revenue¥B
1.080
1.106
1.126
1.132
1.168
1.203
1.222
1.270
1.296
0.967
1.168
2.74%
2.08%
49
18.09
Revenue growth%
17.28
17.76
18.39
20.37
18.90
17.39
15.68
14.54
15.87
22.82
4.65
15.87
17.33
24
23.93
Gross margin%
6.13
8.91
8.31
9.89
10.90
10.55
7.76
9.72
12.02
3.72
14.43
10.55
9.31
20
7.32
Operating margin%
0.40
1.43
3.02
0.52
0.40
0.40
0.40
0.40
0.40
4.69
7.44
0.40
0.40
53
25.68
Net margin%
1.05
0.73
2.28
1.08
4.05
1.69
1.59
0.40
1.52
14.25
3.70
1.59
1.30
36
30.42
P/E ratio (avg)x
48.59
49.26
53.70
58.89
66.12
67.75
78.77
80.29
91.25
10.72
21.04
78.77
62.50
92
27.31
EV/EBITx
9.407
9.904
10.95
10.36
9.518
8.624
8.171
8.800
9.169
31.06
25.89
8.800
9.288
77
14.07
FCF yield (avg)%
19.29
16.29
14.35
14.85
14.03
16.86
15.79
17.54
16.09
6.34
7.65
16.09
16.19
38
23.57
FCF margin%
5.92
8.79
11.42
12.05
11.39
13.64
11.99
13.14
10.55
18.42
24.95
11.99
11.40
73
0.501
FCF / Net incomex
0.722
0.704
0.716
0.633
0.552
0.476
0.459
0.467
0.401
0.309
1.147
0.467
0.593
72
3.01
ROIC%
19.83
19.80
18.99
16.94
19.25
21.52
18.60
20.96
19.56
6.39
20.71
19.56
19.40
71
12.36
Return on equity%
3.57
3.39
5.38
5.22
6.72
4.13
1.41
0.40
0.40
3.40
14.84
1.41
3.67
95
29.29
Return on assets%
16.46
17.57
17.83
15.81
16.10
14.32
13.38
13.28
10.85
26.45
29.84
13.38
15.96
53
108.46
EPS¥
146.59
152.41
161.43
168.04
163.15
167.45
187.00
200.98
202.55
111.78
120.04
3.81%
5.17%
—
13.64
EPS growth%
28.56
29.26
29.56
31.25
28.87
26.70
24.46
25.16
23.27
10.89
14.01
25.16
28.71
90
94.90
Bookvalue per sh¥
46.08
44.19
43.49
45.66
50.70
52.19
49.44
51.84
54.81
116.77
24.98
3.72%
1.98%
—
129.10
FCF per share¥
50.42
45.91
41.77
37.03
36.19
37.99
35.44
31.64
31.32
107.47
125.16
(3.30%)
(4.45%)
—
92.12
Dividend per sh¥
74.93
82.13
94.33
106.86
114.22
107.95
116.74
126.03
133.84
96.12
49.49
4.61%
6.80%
—
14.20
Div yield (avg)%
14.10
12.01
9.99
10.40
11.66
14.02
13.81
11.83
13.27
26.76
10.12
13.27
12.64
24
19.06
Payout ratio%
6.44
8.32
8.81
11.09
9.24
8.75
6.09
4.04
6.83
4.00
3.24
6.83
7.58
33
5.605
Shares (diluted)M
6.629
6.676
6.710
7.197
8.248
9.322
8.788
8.759
9.035
5.679
5.668
4.66%
4.57%
44
5.56
Buyback yield%
2.32
2.99
4.68
7.41
6.91
4.14
6.26
6.12
8.97
17.53
2.05
6.26
5.40
63
1.049
D/E ratiox
0.546
0.590
0.687
0.751
0.833
0.954
1.144
1.332
1.556
0.676
0.963
1.144
0.792
94
0.363
Enterprise value¥B
0.980
0.990
1.144
1.157
1.167
1.216
1.370
1.399
1.474
0.277
0.362
4.97%
3.62%
53
1.026
LT debt¥B
1.902
1.994
2.002
2.122
2.190
2.359
2.418
2.668
2.660
0.364
0.561
4.63%
6.80%
58
Revenue
¥1.296B
2.08%
1.00×
Cost of revenue
¥906.9M
2.08%
1.00×
Operating expenses
¥168.3M
1.25%
0.92×
Goodwill & intangibles
22.83%
Cash and investments
17.60%