0.782
Revenue¥B
0.590
0.617
0.660
0.716
0.745
0.796
0.846
0.911
0.946
1.010
0.859
6.28%
6.23%
40
13.03
Revenue growth%
25.53
24.14
24.62
27.40
29.16
28.94
31.18
29.79
31.98
31.82
13.09
31.18
29.05
52
3.45
Gross margin%
19.80
19.04
18.26
19.14
20.27
19.23
20.20
20.19
17.78
18.21
11.31
19.23
19.18
67
15.01
Operating margin%
22.88
20.33
18.15
20.01
19.58
18.76
16.36
13.58
14.93
17.55
24.24
16.36
18.45
23
8.22
Net margin%
20.99
22.68
20.93
20.78
18.15
20.36
20.21
18.93
21.01
18.71
27.26
20.21
20.57
38
26.73
P/E ratio (avg)x
24.42
21.04
22.65
20.04
18.81
19.67
20.81
18.02
19.35
19.08
32.03
19.35
19.85
42
29.63
EV/EBITx
19.11
16.46
17.79
15.26
14.83
14.38
12.56
12.62
12.17
11.04
20.26
12.56
14.61
11
25.86
FCF yield (avg)%
26.87
26.25
29.18
30.60
31.46
30.18
33.10
31.21
33.69
32.53
19.72
32.53
30.90
74
17.60
FCF margin%
21.88
20.24
18.83
21.02
18.10
19.39
18.89
20.80
19.83
17.55
27.96
19.39
19.61
62
0.310
FCF / Net incomex
0.629
0.600
0.580
0.522
0.583
0.572
0.526
0.551
0.506
0.518
0.727
0.526
0.562
42
16.88
ROIC%
16.04
15.26
14.93
17.27
14.56
14.55
13.05
15.86
18.46
17.89
2.12
15.86
15.56
86
9.17
Return on equity%
20.77
18.43
19.83
18.02
18.95
21.81
21.26
24.06
21.81
23.70
14.54
21.81
21.02
85
4.16
Return on assets%
22.07
22.03
19.89
18.84
21.78
18.94
18.72
18.39
17.26
16.47
9.90
18.39
18.89
50
91.64
EPS¥
60.76
63.89
65.85
62.53
58.25
56.24
51.29
44.31
47.32
50.53
98.29
(2.80%)
(2.03%)
—
19.08
EPS growth%
26.73
25.68
25.43
26.82
28.46
27.93
30.58
29.40
30.86
31.25
2.79
30.58
28.20
47
82.46
Bookvalue per sh¥
317.40
316.04
365.90
364.26
377.26
406.36
406.66
442.48
512.09
498.99
247.95
5.75%
5.30%
—
217.20
FCF per share¥
125.58
124.02
111.94
101.07
89.19
84.44
79.04
72.28
72.42
76.94
281.44
(2.91%)
(4.52%)
—
116.72
Dividend per sh¥
207.94
223.07
248.57
274.45
305.87
345.88
340.24
376.50
425.73
444.08
278.93
7.74%
9.51%
—
23.10
Div yield (avg)%
13.04
15.37
12.88
14.01
12.71
12.43
10.51
12.00
11.37
10.77
18.39
11.37
12.57
25
22.60
Payout ratio%
31.23
33.38
34.02
34.29
35.41
35.71
35.19
34.53
35.63
35.67
15.37
35.63
34.86
89
3.669
Shares (diluted)M
4.816
5.562
5.249
5.801
5.631
5.401
6.175
7.279
8.138
7.772
3.649
6.66%
4.79%
40
26.87
Buyback yield%
26.70
28.45
31.01
28.85
29.71
28.81
26.99
29.99
31.06
31.76
9.97
29.99
29.28
15
1.506
D/E ratiox
0.660
0.631
0.619
0.600
0.620
0.647
0.612
0.627
0.558
0.499
0.649
0.612
0.620
50
1,060
Enterprise value¥M
770.4
753.1
799.4
840.7
765.8
815.8
769.3
853.2
832.0
758.8
55.13
(0.18%)
(0.21%)
58
438.5
LT debt¥M
527.9
613.7
643.8
661.5
665.6
780.3
793.3
895.0
948.7
982.6
111.9
8.10%
8.08%
66
Revenue
¥1.010B
6.23%
1.00×
Cost of revenue
¥476.2M
5.97%
0.98×
Operating expenses
¥254.1M
6.38%
1.01×
Cash and investments
17.12%