0.515
Revenue¥B
0.737
0.764
0.815
0.841
0.883
0.914
0.970
1.029
1.083
1.123
0.556
4.93%
4.70%
17
6.83
Revenue growth%
2.25
0.40
0.40
0.40
2.50
0.40
3.02
5.15
6.55
8.31
7.75
5.15
2.37
17
18.12
Gross margin%
8.96
10.41
13.09
12.60
14.27
17.26
14.64
14.10
16.94
16.89
29.80
16.89
14.18
6
18.56
Operating margin%
8.63
10.88
10.76
11.27
14.11
15.16
17.22
18.54
20.04
20.44
17.69
18.54
14.63
35
16.09
Net margin%
32.31
33.17
34.95
37.82
36.69
36.58
37.86
38.66
40.25
38.58
26.34
38.58
37.25
16
31.19
P/E ratio (avg)x
27.72
29.53
30.52
30.70
35.82
39.99
44.59
43.50
46.68
53.72
30.16
44.59
37.91
86
30.01
EV/EBITx
29.95
34.08
33.04
36.89
42.49
46.13
53.12
54.36
52.64
58.49
27.16
53.12
44.31
67
23.05
FCF yield (avg)%
24.11
25.95
25.05
26.28
28.15
28.76
30.51
27.66
29.86
28.18
27.52
28.76
27.90
74
20.67
FCF margin%
21.57
20.02
19.57
20.24
20.67
20.44
20.72
19.97
21.10
22.61
28.53
20.72
20.56
89
1.118
FCF / Net incomex
0.421
0.400
0.364
0.334
0.344
0.316
0.294
0.316
0.351
0.390
1.594
0.316
0.348
14
9.26
ROIC%
15.87
16.88
15.35
16.45
18.87
21.37
20.01
21.87
22.48
23.32
18.61
21.87
19.44
50
15.13
Return on equity%
35.53
34.22
33.16
34.96
36.34
36.14
35.07
35.59
35.85
34.96
20.33
35.59
35.30
22
10.29
Return on assets%
0.40
2.49
1.00
3.87
6.04
8.17
9.99
12.23
10.66
9.02
27.24
9.99
7.11
30
16.99
EPS¥
20.67
21.35
24.59
27.32
27.18
31.38
30.35
31.68
31.24
31.34
18.88
2.89%
6.09%
—
15.92
EPS growth%
6.04
7.15
7.47
8.50
10.82
8.27
10.24
13.19
13.38
13.52
5.96
13.19
9.37
48
23.54
Bookvalue per sh¥
10.96
11.26
11.40
10.95
10.10
8.86
9.80
9.40
8.30
8.84
8.61
(2.63%)
(1.83%)
—
11.64
FCF per share¥
32.75
34.69
35.58
36.62
41.20
40.39
46.36
44.74
46.72
48.95
5.70
3.51%
4.84%
—
19.89
Dividend per sh¥
29.12
31.56
36.35
36.50
42.19
43.48
47.73
49.17
51.21
57.15
12.93
6.26%
7.07%
—
15.17
Div yield (avg)%
21.80
19.78
17.67
15.42
17.43
15.20
16.08
13.72
10.94
12.95
9.33
13.72
15.75
93
19.59
Payout ratio%
15.97
18.57
18.10
17.03
20.01
21.56
20.70
22.79
21.66
21.69
4.71
21.66
20.36
61
12.98
Shares (diluted)M
9.207
8.050
6.834
7.215
6.775
5.826
5.341
4.811
4.926
4.962
13.28
(6.04%)
(7.36%)
92
5.12
Buyback yield%
21.53
23.49
22.65
24.87
24.15
25.07
27.02
24.61
23.85
24.34
20.99
24.61
24.24
94
1.013
D/E ratiox
0.668
0.696
0.611
0.578
0.520
0.523
0.488
0.417
0.407
0.360
0.205
0.417
0.522
22
0.181
Enterprise value¥B
0.346
0.373
0.424
0.431
0.432
0.492
0.491
0.477
0.468
0.529
1.015
4.15%
6.01%
78
627.9
LT debt¥M
549.3
554.9
507.1
426.1
367.2
381.6
407.5
350.1
355.1
322.2
831.8
(2.58%)
(6.62%)
7
Revenue
¥1.123B
4.70%
1.00×
Cost of revenue
¥594.1M
4.48%
0.98×
Operating expenses
¥206.1M
4.89%
1.02×
Cash and investments
17.23%