0.669
Revenue¥B
1.635
1.705
1.815
1.935
2.110
2.223
2.347
2.461
2.686
2.812
0.725
5.91%
6.47%
72
26.21
Revenue growth%
26.80
29.12
27.80
27.13
25.75
24.53
25.33
23.59
24.68
21.88
24.42
24.53
25.54
92
13.75
Gross margin%
15.58
18.11
16.55
16.73
17.54
15.34
14.77
13.69
16.52
15.71
3.97
15.34
16.12
39
11.92
Operating margin%
2.80
0.40
3.18
5.83
5.92
5.31
8.17
8.61
10.39
13.34
14.85
8.61
5.88
46
27.11
Net margin%
10.42
12.52
10.15
12.25
13.63
12.05
11.13
10.68
12.40
10.71
14.90
11.13
11.59
86
7.659
P/E ratio (avg)x
10.06
10.03
10.27
8.834
9.485
8.638
8.843
8.819
8.986
9.690
13.64
8.843
9.236
51
11.79
EV/EBITx
42.16
48.30
52.59
63.53
64.31
67.63
74.85
81.98
83.23
98.33
16.90
81.98
65.97
8
8.07
FCF yield (avg)%
8.14
5.62
4.38
3.74
2.65
3.19
1.37
0.40
0.40
0.40
26.02
0.40
2.92
13
21.81
FCF margin%
13.07
16.06
15.94
15.61
17.01
18.05
17.53
18.97
18.88
18.77
13.94
18.77
17.27
79
0.800
FCF / Net incomex
0.670
0.753
0.728
0.792
0.848
0.901
0.909
1.042
1.177
1.153
1.619
1.042
0.874
65
23.76
ROIC%
6.11
8.18
6.78
6.22
8.96
7.84
7.09
7.18
5.64
4.10
11.08
7.09
6.93
7
23.90
Return on equity%
20.17
20.40
18.23
21.05
20.04
17.79
20.12
21.25
22.14
23.56
15.12
21.25
20.28
57
14.39
Return on assets%
11.20
8.31
10.63
10.67
12.78
11.94
13.10
10.61
8.17
7.60
8.70
10.61
10.65
6
64.14
EPS¥
74.22
70.87
72.48
81.84
82.93
79.47
77.74
86.92
91.42
98.70
70.50
3.54%
2.50%
—
11.59
EPS growth%
3.09
4.42
5.21
6.02
8.00
5.28
2.61
2.06
3.26
2.33
22.02
2.61
3.84
85
122.91
Bookvalue per sh¥
41.85
37.11
34.10
33.45
37.10
35.71
33.99
36.43
33.99
29.80
227.38
(4.28%)
(2.84%)
—
74.38
FCF per share¥
269.02
287.16
328.89
317.33
315.72
359.00
366.65
414.19
397.62
412.82
50.09
5.51%
5.93%
—
82.07
Dividend per sh¥
88.63
102.41
116.91
116.97
117.64
131.36
150.21
174.19
187.01
194.71
224.11
10.60%
8.38%
—
2.25
Div yield (avg)%
0.40
0.40
0.40
0.40
0.86
2.05
3.08
3.32
4.53
7.14
24.51
3.32
1.46
38
7.51
Payout ratio%
12.31
11.52
12.89
13.73
14.83
13.90
10.91
12.78
14.16
13.64
19.33
13.64
13.26
54
4.507
Shares (diluted)M
7.312
7.836
8.807
10.42
10.86
11.96
11.79
12.78
14.77
17.22
4.649
9.66%
10.80%
11
25.75
Buyback yield%
9.81
10.92
11.02
11.03
11.08
12.94
12.03
12.59
9.68
10.14
17.32
12.03
11.03
23
0.553
D/E ratiox
1.606
1.405
1.341
1.312
1.303
1.157
1.136
1.252
1.208
1.228
1.130
1.208
1.278
77
1.531
Enterprise value¥B
0.842
0.787
0.797
0.782
0.794
0.890
0.958
0.858
0.815
0.727
1.198
(1.74%)
(0.67%)
78
0.455
LT debt¥B
1.089
1.012
0.935
0.984
0.898
0.887
0.873
0.835
0.796
0.768
1.839
(3.09%)
(3.29%)
91
Revenue
¥2.812B
6.47%
1.00×
Cost of revenue
¥1.683B
6.52%
1.01×
Operating expenses
¥543.8M
6.44%
1.00×
Goodwill & intangibles
20.66%
Cash and investments
13.31%