0.542
Revenue¥B
0.760
0.807
0.829
0.871
0.904
0.926
0.957
0.986
1.010
1.064
0.569
3.31%
3.75%
36
14.32
Revenue growth%
17.17
17.53
16.93
17.05
15.10
15.04
14.63
13.65
14.17
14.98
27.03
14.63
15.07
51
12.28
Gross margin%
10.07
10.51
9.01
8.40
11.39
13.87
13.07
10.98
11.87
12.38
3.03
12.38
11.18
74
12.15
Operating margin%
28.13
26.11
23.42
24.37
27.19
24.98
23.87
25.42
23.29
21.58
17.43
23.87
24.67
24
8.05
Net margin%
18.23
19.29
21.68
20.46
18.61
20.43
20.26
22.80
23.88
24.26
10.59
22.80
20.45
51
18.48
P/E ratio (avg)x
19.24
21.15
21.95
22.62
24.85
25.37
25.02
25.48
25.12
26.83
32.67
25.37
24.94
63
26.67
EV/EBITx
37.91
40.56
40.87
43.26
40.95
46.28
44.08
43.11
39.50
38.19
25.62
43.11
40.91
45
3.07
FCF yield (avg)%
4.71
7.20
6.03
5.26
3.24
5.90
8.84
7.35
9.37
11.73
13.74
8.84
6.62
75
4.70
FCF margin%
12.66
10.63
9.75
12.45
12.54
10.83
9.51
8.70
10.43
11.45
6.80
10.43
10.73
89
1.069
FCF / Net incomex
1.239
1.304
1.403
1.266
1.231
1.196
1.139
1.216
1.231
1.301
1.584
1.216
1.235
44
10.04
ROIC%
9.20
7.71
8.64
9.32
10.99
11.39
8.84
8.69
9.15
8.82
12.58
8.84
9.00
44
2.63
Return on equity%
23.29
21.11
22.46
23.11
21.11
22.79
20.21
20.42
18.54
20.64
17.12
20.42
21.11
16
17.33
Return on assets%
29.67
31.66
30.28
32.82
34.47
33.29
35.40
35.19
37.13
35.26
7.40
35.26
33.88
24
77.41
EPS¥
117.27
113.75
126.45
130.18
145.10
142.52
167.81
175.18
183.68
181.91
85.74
4.62%
4.15%
—
25.05
EPS growth%
4.83
2.87
0.40
1.02
0.40
0.48
0.40
2.30
0.40
0.40
27.29
0.40
0.44
45
134.20
Bookvalue per sh¥
61.91
58.44
64.69
59.36
54.20
57.71
53.86
52.06
56.97
51.82
99.07
(0.89%)
(2.54%)
—
42.70
FCF per share¥
41.06
43.95
39.80
40.81
37.57
32.74
28.69
27.79
29.51
29.41
146.25
(4.78%)
(4.00%)
—
75.45
Dividend per sh¥
105.76
105.46
102.13
117.74
116.66
114.50
118.12
135.53
133.19
131.82
34.71
2.47%
3.45%
—
16.73
Div yield (avg)%
34.39
33.92
35.93
37.31
39.40
39.36
39.19
38.27
37.86
35.65
11.88
38.27
37.58
14
25.47
Payout ratio%
13.16
11.29
10.72
13.60
14.38
14.76
16.72
13.86
12.21
14.71
13.98
14.71
13.73
59
6.046
Shares (diluted)M
7.701
9.033
9.784
10.34
11.18
10.62
10.32
10.36
11.62
11.19
6.211
0.03%
3.21%
90
27.98
Buyback yield%
13.44
12.33
11.71
12.54
12.76
11.12
8.32
7.07
7.33
10.19
2.98
8.32
11.42
55
0.872
D/E ratiox
1.783
1.839
1.812
1.723
1.595
1.601
1.603
1.610
1.631
1.599
1.076
1.603
1.620
24
0.578
Enterprise value¥B
0.703
0.802
0.865
0.973
1.144
1.364
1.612
1.790
1.801
1.978
0.261
11.56%
10.60%
85
305.8
LT debt¥M
564.9
540.5
516.7
547.1
604.9
596.2
578.2
652.2
738.7
797.2
197.4
5.68%
2.67%
25
Revenue
¥1.064B
3.75%
1.00×
Cost of revenue
¥645.3M
4.09%
1.03×
Operating expenses
¥209.2M
3.41%
0.97×
Cash and investments
16.75%