0.115
Revenue¥B
0.750
0.786
0.840
0.896
0.957
0.997
1.073
1.126
1.193
1.274
0.118
5.88%
6.12%
46
17.96
Revenue growth%
30.26
32.39
30.00
28.27
30.04
31.67
31.81
30.83
29.77
28.17
2.88
30.83
30.15
76
3.93
Gross margin%
30.55
27.78
25.33
22.40
23.64
25.82
22.98
20.59
20.00
22.04
12.27
22.04
23.31
94
3.41
Operating margin%
26.69
27.29
28.92
27.43
30.40
32.92
32.27
35.24
35.93
38.45
11.05
35.24
31.33
32
17.78
Net margin%
8.16
6.79
5.73
7.27
6.84
5.91
4.68
6.37
9.29
11.56
2.96
6.37
6.81
41
26.96
P/E ratio (avg)x
32.67
34.18
31.59
34.37
32.37
31.17
28.55
31.98
35.01
38.49
31.61
31.98
32.52
64
7.292
EV/EBITx
13.67
16.31
19.03
18.93
18.77
18.53
18.46
20.78
21.47
25.15
35.13
20.78
18.85
63
12.23
FCF yield (avg)%
13.52
15.91
15.14
12.82
10.20
9.77
11.49
11.11
9.25
9.43
26.61
9.77
11.30
62
26.83
FCF margin%
9.54
6.81
8.50
9.06
10.53
12.62
14.84
17.22
16.09
17.88
27.10
16.09
11.57
67
1.580
FCF / Net incomex
0.296
0.297
0.301
0.296
0.269
0.232
0.198
0.176
0.160
0.145
0.503
0.176
0.250
41
6.88
ROIC%
25.63
23.96
21.74
23.68
24.59
26.70
25.85
27.70
28.62
26.89
13.31
26.89
25.74
62
27.97
Return on equity%
24.62
23.16
23.22
23.04
20.14
22.76
24.55
22.82
25.60
24.13
12.72
24.13
23.19
40
23.88
Return on assets%
28.02
28.23
29.30
31.57
30.34
28.34
30.00
27.49
27.80
27.55
8.06
27.80
28.29
73
88.54
EPS¥
31.34
27.75
25.53
24.68
22.84
23.76
25.89
22.65
23.26
22.69
98.86
(0.14%)
(3.91%)
—
22.07
EPS growth%
15.09
14.23
16.61
14.78
16.02
13.36
15.92
18.68
15.97
17.24
17.62
15.97
15.95
49
88.39
Bookvalue per sh¥
78.02
80.14
86.14
89.47
95.96
83.39
82.64
88.93
88.84
93.53
51.17
(0.51%)
1.40%
—
81.33
FCF per share¥
120.58
137.10
161.90
182.58
199.72
206.91
207.99
246.48
258.22
275.35
85.88
6.63%
9.28%
—
106.30
Dividend per sh¥
36.42
37.51
39.96
38.92
40.97
46.21
53.96
55.37
59.98
69.53
20.12
11.16%
8.18%
—
23.75
Div yield (avg)%
13.52
13.05
12.41
10.52
9.03
6.50
7.02
4.03
3.18
5.40
20.48
5.40
8.03
86
18.15
Payout ratio%
31.13
30.00
30.88
31.40
33.63
32.27
34.04
33.96
33.13
33.27
22.04
33.27
32.70
22
5.855
Shares (diluted)M
3.912
3.740
3.437
2.918
2.800
2.776
2.837
2.678
2.507
2.506
5.737
(2.19%)
(5.85%)
11
21.12
Buyback yield%
30.94
28.35
26.94
29.71
27.99
25.13
24.13
22.62
25.14
22.76
19.29
24.13
26.04
10
0.297
D/E ratiox
0.247
0.237
0.265
0.242
0.226
0.213
0.244
0.258
0.281
0.314
1.273
0.258
0.245
25
1,074
Enterprise value¥M
642.3
619.5
602.5
538.1
545.8
593.2
569.4
525.9
514.1
527.0
69.98
(0.70%)
(1.53%)
92
0.649
LT debt¥B
1.211
1.224
1.428
1.363
1.331
1.532
1.712
1.981
2.228
2.337
0.516
11.91%
6.60%
25
Revenue
¥1.274B
6.12%
1.00×
Cost of revenue
¥750.5M
6.05%
0.99×
Operating expenses
¥255.7M
6.52%
1.04×
Cash and investments
17.63%