0.607
Revenue¥B
0.566
0.619
0.677
0.721
0.785
0.837
0.893
0.967
1.022
0.622
0.641
7.21%
7.84%
90
20.78
Revenue growth%
30.72
29.83
28.71
30.75
29.72
28.05
27.78
27.30
28.32
22.28
3.30
28.05
29.21
42
26.16
Gross margin%
27.83
25.59
26.90
24.32
23.88
22.10
22.49
23.96
24.01
13.01
20.25
23.88
24.16
89
26.27
Operating margin%
5.26
4.38
4.26
6.90
7.98
8.06
10.92
13.18
11.26
29.44
16.95
10.92
7.44
29
15.59
Net margin%
26.50
25.44
24.81
24.40
23.43
22.86
24.16
26.67
27.14
25.04
18.71
24.16
24.60
82
27.86
P/E ratio (avg)x
47.61
50.64
48.68
51.57
47.83
44.63
45.17
42.91
45.62
18.61
13.59
45.17
46.61
41
30.72
EV/EBITx
15.97
13.97
13.72
14.47
14.86
14.89
13.91
14.20
12.61
21.65
21.50
14.20
14.34
12
3.44
FCF yield (avg)%
26.75
29.27
30.86
33.14
34.53
33.24
35.52
35.72
33.31
9.59
13.85
34.53
33.19
54
17.09
FCF margin%
28.42
25.56
28.05
29.13
27.82
24.93
27.00
29.25
30.65
22.64
3.55
27.82
27.94
51
0.893
FCF / Net incomex
1.222
1.167
1.082
0.992
0.941
0.823
0.793
0.833
0.907
0.884
1.637
0.833
0.967
41
11.57
ROIC%
0.40
1.50
0.40
0.40
0.40
2.02
0.44
1.30
2.20
10.85
15.33
1.30
0.59
40
6.13
Return on equity%
18.34
18.07
17.72
18.78
19.83
20.75
19.99
18.44
16.82
17.75
8.18
19.83
18.61
7
29.18
Return on assets%
13.66
16.59
16.19
17.17
18.01
15.11
17.74
15.70
14.06
11.50
21.23
15.70
16.29
13
2.79
EPS¥
4.09
4.37
4.42
4.49
4.71
4.64
4.61
4.59
4.65
3.12
2.93
0.69%
3.85%
—
4.43
EPS growth%
24.53
24.93
24.45
23.75
20.91
19.57
17.48
15.35
16.31
26.83
10.00
17.48
21.24
66
0.92
Bookvalue per sh¥
3.22
2.93
2.74
2.73
2.94
2.81
2.87
2.94
3.29
4.28
2.21
3.80%
(0.43%)
—
2.63
FCF per share¥
1.78
1.74
1.62
1.79
1.93
2.03
2.08
1.94
1.89
2.06
2.01
1.16%
1.10%
—
3.00
Dividend per sh¥
1.53
1.65
1.91
1.94
2.19
2.43
2.89
2.87
3.31
3.31
3.04
11.34%
10.93%
—
18.73
Div yield (avg)%
9.49
6.81
8.95
11.18
11.59
14.33
16.70
14.51
12.60
16.72
27.62
14.33
11.39
51
18.53
Payout ratio%
26.34
28.26
27.19
26.07
24.39
25.34
25.61
28.02
30.14
3.01
28.53
25.61
26.20
33
105.2
Shares (diluted)M
88.18
81.74
79.75
74.04
78.09
87.12
81.81
76.10
70.52
104.7
103.5
(0.97%)
(2.88%)
71
22.50
Buyback yield%
5.04
4.83
4.73
4.56
7.40
9.40
6.80
6.16
7.90
27.72
18.20
7.40
6.45
87
1.174
D/E ratiox
1.822
1.719
1.816
1.877
1.865
1.677
1.634
1.630
1.780
0.855
0.725
1.677
1.766
20
1,096
Enterprise value¥M
822.5
738.1
774.0
832.8
808.0
841.2
891.6
941.6
843.2
506.1
657.3
0.25%
(0.56%)
91
0.132
LT debt¥B
1.777
1.977
2.355
2.479
2.957
3.369
3.516
3.701
3.993
1.099
0.261
10.00%
10.30%
37
Revenue
¥1.022B
7.84%
1.00×
Cost of revenue
¥573.8M
7.61%
0.98×
Operating expenses
¥140.8M
9.04%
1.12×
Cash and investments
19.26%