86.91
Revenue¥B
348.2
371.0
400.3
441.7
471.4
522.4
573.4
628.8
686.7
733.4
91.61
9.24%
8.82%
28
22.30
Revenue growth%
19.49
21.12
20.33
18.82
18.79
18.50
15.69
16.07
17.96
16.95
23.22
16.95
18.64
58
17.56
Gross margin%
15.93
14.21
17.12
17.58
17.66
16.95
17.91
15.09
17.93
19.35
21.99
17.91
17.35
32
24.10
Operating margin%
28.06
25.69
25.79
25.07
25.80
24.21
24.77
24.45
23.11
25.72
9.46
24.45
25.38
69
13.20
Net margin%
12.10
10.00
9.77
12.36
12.96
15.88
15.72
13.77
14.61
14.57
16.23
14.61
13.36
92
31.18
P/E ratio (avg)x
39.79
40.29
37.99
37.03
41.02
44.38
44.14
48.53
45.89
48.21
17.69
45.89
42.58
11
36.10
EV/EBITx
9.877
9.434
9.880
9.170
8.260
9.217
9.912
9.817
9.805
10.37
35.33
9.817
9.811
11
11.19
FCF yield (avg)%
35.72
36.30
35.56
34.90
32.29
31.48
33.21
30.56
32.43
31.03
13.08
31.48
32.82
68
20.16
FCF margin%
1.44
1.45
0.40
0.40
1.51
0.40
2.33
1.50
3.46
6.11
18.49
2.33
1.47
9
0.922
FCF / Net incomex
2.715
3.234
3.569
3.977
4.766
5.589
5.631
6.367
7.131
7.012
1.637
6.367
5.177
18
13.54
ROIC%
0.40
0.67
0.40
1.80
0.40
3.29
5.29
8.27
6.84
4.04
27.57
5.29
2.54
27
24.18
Return on equity%
22.22
20.83
18.28
20.76
21.16
23.78
23.13
25.74
26.66
29.04
18.54
25.74
22.68
10
3.60
Return on assets%
15.23
13.86
16.84
19.66
20.05
17.75
19.83
18.09
20.72
22.89
16.90
19.83
18.88
66
15.10
EPS¥
56.39
65.08
70.50
72.73
81.20
93.94
89.33
89.19
102.81
113.69
16.27
6.96%
8.97%
—
17.53
EPS growth%
21.42
18.75
17.38
15.35
14.19
15.90
16.47
14.18
12.62
13.86
29.24
14.18
15.63
45
52.66
Bookvalue per sh¥
64.43
62.15
63.69
66.46
69.79
76.21
68.17
72.79
77.70
84.41
72.01
3.88%
2.04%
—
74.00
FCF per share¥
24.97
24.50
27.31
29.03
32.98
32.85
36.28
39.65
43.47
48.25
36.94
7.91%
6.41%
—
35.80
Dividend per sh¥
49.71
47.17
53.05
57.48
62.96
60.12
67.36
64.04
60.81
65.90
30.12
0.92%
3.21%
—
18.22
Div yield (avg)%
9.43
8.91
9.07
9.34
8.41
8.16
10.22
8.81
10.44
8.08
5.23
8.81
8.99
39
9.77
Payout ratio%
2.75
2.87
2.15
0.62
2.76
2.23
4.66
6.40
7.13
9.25
7.22
6.40
2.81
33
2.928
Shares (diluted)B
4.539
5.504
5.597
5.708
6.458
7.356
8.634
9.089
9.771
11.57
3.052
12.37%
10.77%
43
5.83
Buyback yield%
15.31
14.36
11.92
9.10
9.35
7.13
6.81
6.99
6.73
9.64
2.13
6.99
9.23
69
0.789
D/E ratiox
0.414
0.364
0.372
0.334
0.303
0.323
0.353
0.317
0.297
0.290
1.201
0.317
0.329
26
55.87
Enterprise value¥B
54.68
48.65
42.44
42.18
40.01
38.23
37.20
39.00
36.82
40.14
388.5
0.06%
(2.51%)
25
93.71
LT debt¥B
516.6
485.5
464.2
494.9
528.2
541.4
586.8
607.2
527.1
576.9
44.85
1.78%
0.66%
37
Revenue
¥733.4B
8.82%
1.00×
Cost of revenue
¥335.4B
8.83%
1.00×
Operating expenses
¥165.9B
8.83%
1.00×
Cash and investments
16.62%