0.096
Revenue¥B
0.535
0.585
0.632
0.681
0.734
0.805
0.856
0.919
0.983
1.057
0.099
7.57%
7.79%
7
13.10
Revenue growth%
13.28
11.16
12.56
14.56
15.28
16.42
13.51
10.99
8.89
6.41
27.93
10.99
12.92
89
13.36
Gross margin%
4.03
4.15
5.34
4.52
7.31
6.72
5.48
5.07
3.08
5.09
12.10
5.09
5.08
13
24.19
Operating margin%
19.53
17.70
16.79
19.39
16.86
18.77
21.16
23.88
26.16
24.32
2.46
23.88
19.46
93
12.08
Net margin%
17.65
16.31
15.39
16.09
17.80
18.04
18.46
15.95
13.57
11.97
7.14
15.95
16.20
77
20.81
P/E ratio (avg)x
12.82
11.58
10.57
10.14
9.332
9.510
9.565
9.459
10.06
9.344
25.96
9.510
9.814
43
26.58
EV/EBITx
17.39
18.37
17.56
18.81
20.47
20.70
22.18
21.15
18.62
19.12
19.02
20.70
18.96
71
18.33
FCF yield (avg)%
13.27
12.58
14.18
14.86
17.70
16.59
13.88
15.08
14.26
11.91
20.24
14.26
14.22
27
15.20
FCF margin%
22.96
23.93
26.61
27.48
27.87
27.71
25.20
27.04
25.73
26.62
2.47
26.62
26.62
66
0.152
FCF / Net incomex
1.242
1.485
1.765
1.969
2.146
2.259
2.637
2.666
3.180
3.399
0.501
2.666
2.202
48
3.10
ROIC%
24.53
27.38
28.63
31.62
30.65
31.17
30.31
27.39
29.32
27.58
6.18
29.32
28.98
56
17.94
Return on equity%
24.44
26.92
25.17
23.33
24.45
27.11
24.80
26.43
26.42
24.88
3.93
26.42
25.03
41
2.37
Return on assets%
10.43
10.82
12.39
10.76
11.58
14.10
14.62
16.89
18.08
18.41
22.78
16.89
13.25
71
47.69
EPS¥
72.31
80.21
73.83
70.89
62.47
55.18
54.18
48.17
45.52
49.37
50.02
(4.60%)
(3.21%)
—
5.67
EPS growth%
9.92
12.63
10.65
8.74
8.32
8.49
9.51
10.94
9.10
9.04
28.36
9.10
9.31
39
40.01
Bookvalue per sh¥
44.48
43.15
45.46
47.05
51.78
51.86
56.13
54.17
58.36
60.80
61.46
3.26%
2.48%
—
24.75
FCF per share¥
63.37
69.24
67.08
64.41
62.25
69.67
78.86
72.07
70.33
76.04
72.12
4.08%
1.50%
—
37.94
Dividend per sh¥
15.41
15.47
16.15
18.09
18.06
17.77
19.20
21.07
23.37
27.57
80.93
8.83%
6.95%
—
5.84
Div yield (avg)%
20.62
21.88
20.95
23.04
25.58
28.40
27.92
26.02
28.98
30.74
28.45
28.40
25.80
73
21.46
Payout ratio%
15.29
18.10
16.18
19.10
17.43
15.75
17.68
15.25
12.92
10.80
21.08
15.25
15.96
39
6.128
Shares (diluted)M
6.210
6.989
7.281
7.479
7.225
7.491
8.483
8.400
8.775
8.414
5.881
3.09%
2.97%
14
16.36
Buyback yield%
3.42
1.64
2.38
3.81
3.54
4.48
2.13
0.40
0.40
0.40
6.11
0.40
2.26
53
1.294
D/E ratiox
1.586
1.757
1.945
2.288
2.572
2.900
3.509
4.099
4.820
4.914
0.693
4.099
2.736
70
0.696
Enterprise value¥B
1.059
0.982
1.057
0.973
1.101
1.136
1.081
1.040
1.098
1.017
0.717
(1.57%)
(0.93%)
26
539.8
LT debt¥M
490.5
488.6
501.5
563.1
602.1
687.7
745.6
735.4
791.5
802.7
475.5
5.92%
4.57%
47
Revenue
¥1.057B
7.79%
1.00×
Cost of revenue
¥618.7M
7.74%
1.00×
Operating expenses
¥212.5M
8.21%
1.04×
Cash and investments
16.27%