2.138
Revenue¥B
1.942
2.052
2.155
2.294
2.410
2.583
2.745
2.863
2.963
3.118
2.215
5.28%
5.26%
64
22.83
Revenue growth%
15.53
15.91
13.32
11.38
13.93
14.89
13.01
15.49
16.69
18.62
24.18
15.49
15.19
33
23.57
Gross margin%
2.68
3.27
4.78
7.43
10.15
11.99
14.81
13.23
15.57
18.22
11.46
14.81
11.07
23
19.81
Operating margin%
18.32
19.40
18.20
19.22
19.18
16.38
16.47
19.27
19.36
17.16
20.54
17.16
18.75
44
6.23
Net margin%
22.59
22.99
20.83
20.82
23.50
25.02
27.68
26.15
24.10
25.23
11.18
25.23
23.80
26
34.19
P/E ratio (avg)x
18.23
18.30
19.29
19.16
17.79
18.32
17.50
17.06
17.82
17.94
35.17
17.82
18.08
60
19.73
EV/EBITx
40.64
38.71
40.95
44.90
42.71
40.17
39.35
36.37
32.85
33.86
33.37
36.37
39.76
78
8.97
FCF yield (avg)%
13.23
15.66
16.25
14.51
13.16
14.77
13.62
12.81
13.40
12.08
28.72
13.40
13.51
40
8.25
FCF margin%
22.92
24.05
26.36
24.60
24.50
27.34
28.26
29.70
27.18
25.28
21.64
27.34
25.82
15
1.056
FCF / Net incomex
1.350
1.449
1.637
1.675
1.589
1.786
1.808
1.655
1.554
1.420
0.551
1.655
1.613
71
13.00
ROIC%
2.80
0.95
0.40
0.40
1.04
0.40
2.38
4.92
6.23
5.13
25.60
4.92
1.71
21
25.37
Return on equity%
22.15
23.92
21.88
22.16
22.36
21.88
24.86
24.97
27.09
29.54
16.04
24.97
23.14
27
29.23
Return on assets%
6.68
6.60
6.88
8.95
11.55
10.64
11.31
9.66
10.25
9.69
12.68
10.25
9.68
61
25.63
EPS¥
22.25
23.85
26.59
26.22
25.61
28.24
25.57
26.41
25.84
28.30
27.20
2.02%
2.36%
—
15.85
EPS growth%
2.28
3.73
5.90
6.79
9.15
10.67
11.43
12.08
13.48
11.42
29.68
11.43
9.91
48
78.19
Bookvalue per sh¥
40.26
41.44
42.12
42.75
43.66
39.82
36.93
37.75
32.74
33.49
45.85
(5.17%)
(2.33%)
—
71.44
FCF per share¥
27.06
31.34
35.77
37.07
43.39
44.40
42.56
44.01
42.69
47.58
68.50
1.86%
6.44%
—
37.76
Dividend per sh¥
58.90
52.63
45.70
40.31
35.51
34.98
33.64
30.36
27.38
28.70
69.45
(4.17%)
(7.18%)
—
16.41
Div yield (avg)%
13.63
15.24
15.43
14.36
12.15
11.13
9.41
7.93
6.45
7.52
23.55
7.93
11.64
28
10.58
Payout ratio%
3.59
2.17
0.40
0.74
0.40
0.45
0.40
0.40
1.53
0.40
10.05
0.40
0.43
40
13.72
Shares (diluted)M
8.645
8.056
8.306
8.546
8.545
9.120
9.198
9.014
8.005
6.872
13.90
(4.27%)
(2.91%)
42
12.17
Buyback yield%
4.54
3.33
2.14
0.60
1.60
3.52
1.06
0.40
2.21
2.20
15.72
2.20
2.17
7
0.606
D/E ratiox
1.389
1.490
1.492
1.385
1.474
1.355
1.480
1.305
1.394
1.361
0.463
1.361
1.391
40
485.3
Enterprise value¥M
317.9
345.5
327.9
337.0
366.1
413.6
393.7
393.4
383.8
355.5
712.6
(0.59%)
0.74%
10
0.904
LT debt¥B
0.841
0.950
0.965
1.106
1.049
1.016
1.181
1.207
1.176
1.357
0.492
5.29%
4.16%
12
Revenue
¥3.118B
5.26%
1.00×
Cost of revenue
¥1.980B
5.18%
0.99×
Operating expenses
¥605.0M
5.08%
0.98×
Cash and investments
17.90%