0.862
Revenue¥B
1.020
1.035
1.029
1.025
1.027
1.004
0.984
0.992
1.006
1.026
0.885
(0.02%)
0.21%
61
8.41
Revenue growth%
30.70
28.99
29.83
29.42
32.29
32.42
33.05
33.09
34.88
33.47
6.22
33.09
32.36
41
23.06
Gross margin%
22.48
20.74
19.39
17.25
16.67
14.56
16.64
15.75
14.03
13.48
24.37
14.56
16.66
35
28.90
Operating margin%
7.44
8.21
9.48
12.21
9.44
8.43
8.36
10.59
12.82
11.50
5.67
10.59
9.46
33
21.72
Net margin%
17.18
14.87
14.77
11.78
9.14
7.87
9.56
7.92
8.09
7.51
22.91
7.92
9.35
52
12.24
P/E ratio (avg)x
16.38
18.56
18.57
19.21
19.21
19.51
20.18
20.37
21.22
21.15
18.87
20.37
19.36
75
11.36
EV/EBITx
20.10
23.91
25.78
27.48
29.34
31.72
37.15
40.15
39.32
38.95
23.64
38.95
30.53
21
26.43
FCF yield (avg)%
24.54
22.00
22.94
25.50
22.69
20.07
22.89
22.58
22.36
19.53
8.29
22.36
22.63
85
22.02
FCF margin%
19.12
17.42
16.11
14.84
17.38
17.45
17.73
17.03
16.33
18.81
13.49
17.45
17.40
37
0.792
FCF / Net incomex
1.473
1.399
1.351
1.188
1.237
1.248
1.244
1.144
1.194
1.325
0.125
1.244
1.246
32
27.46
ROIC%
6.33
7.23
9.83
8.54
9.76
10.10
13.00
10.12
11.70
11.19
10.76
11.19
9.97
19
15.09
Return on equity%
23.22
22.28
22.27
23.01
23.03
21.69
24.44
23.99
23.02
21.06
23.86
23.02
23.02
82
12.65
Return on assets%
16.16
16.84
16.94
17.15
19.59
21.79
24.17
25.98
24.10
22.64
15.00
24.10
20.69
81
79.39
EPS¥
28.33
30.30
31.56
34.20
35.47
36.36
39.33
39.03
41.87
49.00
82.55
6.68%
7.04%
—
15.02
EPS growth%
3.28
2.37
4.55
2.70
0.57
0.40
0.40
1.52
3.85
1.12
6.67
1.12
1.94
49
41.39
Bookvalue per sh¥
132.14
150.76
168.80
165.00
187.07
217.92
257.54
280.95
311.88
319.46
28.39
11.30%
10.49%
—
83.83
FCF per share¥
29.00
33.21
36.34
43.53
43.92
44.34
47.24
51.80
62.61
63.63
13.66
7.70%
8.15%
—
63.75
Dividend per sh¥
120.91
128.29
136.71
142.66
161.90
163.86
156.62
173.04
188.81
189.57
57.75
3.21%
5.95%
—
13.59
Div yield (avg)%
5.28
5.14
8.03
8.83
10.86
9.93
7.65
8.96
8.50
5.51
14.88
8.50
8.26
67
23.57
Payout ratio%
13.31
15.64
13.93
15.41
16.28
15.02
12.71
13.91
13.26
16.24
29.27
13.91
14.48
47
11.34
Shares (diluted)M
12.70
12.15
12.91
14.11
16.27
15.91
17.34
19.31
18.21
21.41
10.94
5.65%
5.29%
42
4.22
Buyback yield%
12.20
14.51
14.46
13.09
12.24
12.83
12.14
12.19
9.41
8.98
25.16
12.14
12.22
7
0.568
D/E ratiox
0.630
0.688
0.730
0.801
0.809
0.813
0.948
1.008
1.036
1.202
1.087
1.008
0.811
60
0.187
Enterprise value¥B
0.475
0.442
0.438
0.391
0.426
0.453
0.479
0.458
0.448
0.394
1.171
(1.54%)
(2.19%)
34
0.738
LT debt¥B
1.369
1.478
1.569
1.525
1.563
1.774
1.878
2.041
1.976
2.327
0.134
8.29%
5.83%
48
Revenue
¥1.026B
0.21%
1.00×
Cost of revenue
¥712.7M
0.35%
1.01×
Operating expenses
¥174.5M
0.45%
1.02×
Cash and investments
15.53%