0.447
Revenue¥B
0.787
0.790
0.820
0.852
0.854
0.884
0.925
0.951
0.992
1.006
0.497
3.33%
2.69%
87
4.44
Revenue growth%
7.90
10.16
11.49
11.10
11.39
12.69
12.55
15.21
16.51
16.03
29.97
15.21
12.02
56
25.85
Gross margin%
8.95
6.87
8.73
11.61
13.31
13.36
11.83
8.94
10.83
11.58
10.25
11.58
11.20
66
16.30
Operating margin%
15.35
15.09
18.07
17.97
19.47
16.58
14.49
17.24
16.75
19.41
7.46
16.75
17.00
38
5.92
Net margin%
13.29
15.63
16.55
17.19
14.67
17.10
16.30
15.84
14.35
16.79
3.04
16.30
16.07
82
6.354
P/E ratio (avg)x
24.29
25.11
29.26
30.94
31.06
36.71
34.73
35.24
37.65
39.76
18.28
36.71
32.90
84
14.53
EV/EBITx
11.79
13.14
14.04
14.72
14.84
16.31
18.87
20.25
22.50
23.23
16.24
20.25
15.58
93
25.22
FCF yield (avg)%
3.19
2.91
0.86
0.40
2.48
1.96
3.67
4.81
6.23
4.10
14.71
4.10
3.05
81
9.01
FCF margin%
10.37
12.99
12.33
10.98
9.11
6.57
6.24
8.06
10.93
11.90
18.46
8.06
10.65
76
0.578
FCF / Net incomex
2.028
2.401
2.651
2.952
3.330
3.274
3.805
4.412
4.711
4.636
0.865
4.412
3.302
88
19.38
ROIC%
11.24
11.39
13.96
13.81
15.60
17.95
19.08
18.72
16.37
15.08
6.43
17.95
15.34
45
3.54
Return on equity%
25.23
24.74
24.16
23.16
20.20
23.06
20.80
21.49
20.95
18.36
28.87
20.95
22.27
86
26.31
Return on assets%
16.48
16.73
14.80
14.27
14.53
12.58
15.10
17.40
14.67
16.78
15.08
15.10
14.95
45
53.87
EPS¥
70.19
69.36
65.70
73.44
77.44
69.31
63.55
66.89
65.25
62.14
59.97
(4.31%)
(2.03%)
—
21.58
EPS growth%
3.19
2.61
3.68
6.53
6.46
4.87
5.24
8.14
7.38
5.18
20.35
5.24
5.21
65
78.64
Bookvalue per sh¥
136.11
146.81
148.16
162.07
174.27
206.47
195.96
223.63
249.08
258.61
45.73
8.21%
7.04%
—
104.01
FCF per share¥
33.84
34.43
39.36
38.92
36.67
35.85
41.77
40.42
46.74
49.00
53.38
5.97%
4.87%
—
62.78
Dividend per sh¥
78.16
84.06
87.89
92.07
97.46
115.69
111.40
112.40
133.53
155.47
71.85
9.79%
6.96%
—
10.32
Div yield (avg)%
21.28
19.13
19.44
17.72
19.82
20.34
22.98
24.75
22.02
22.40
12.12
22.40
20.81
17
19.54
Payout ratio%
16.28
13.45
12.44
14.43
14.12
14.57
17.18
19.32
16.91
14.48
21.20
16.91
14.53
52
8.221
Shares (diluted)M
10.72
11.20
11.94
13.12
15.27
17.43
19.13
18.14
17.76
19.53
8.239
5.04%
6.41%
71
3.72
Buyback yield%
8.32
7.38
5.97
3.42
1.37
4.21
6.29
4.73
4.70
2.33
8.32
4.70
4.72
22
0.598
D/E ratiox
0.809
0.883
1.041
1.171
1.113
1.214
1.287
1.241
1.262
1.352
0.606
1.262
1.193
66
419.5
Enterprise value¥M
121.9
109.5
118.7
121.7
117.7
104.9
108.1
104.9
114.5
119.5
611.5
0.30%
(0.73%)
20
668.6
LT debt¥M
544.1
529.6
524.2
498.7
488.7
450.8
477.9
457.4
401.3
356.5
464.6
(6.12%)
(5.55%)
15
Revenue
¥1.006B
2.69%
1.00×
Cost of revenue
¥643.6M
2.73%
1.00×
Operating expenses
¥207.2M
2.57%
0.99×
Cash and investments
17.76%