2.273
Revenue¥B
1.185
1.313
1.445
1.546
1.705
1.868
2.028
2.222
2.376
2.535
2.349
8.25%
8.64%
85
16.59
Revenue growth%
5.53
3.51
0.79
2.82
1.95
2.44
0.40
1.55
1.64
3.50
29.99
1.64
2.19
74
10.38
Gross margin%
13.36
13.62
11.85
12.57
13.98
14.54
15.05
16.34
18.19
19.84
3.11
16.34
14.26
89
29.61
Operating margin%
3.37
1.64
0.40
1.98
1.11
1.50
0.40
0.40
0.40
0.40
11.71
0.40
0.75
25
20.05
Net margin%
32.19
29.52
29.85
27.51
27.35
29.24
30.93
29.05
27.34
28.45
29.01
29.05
29.14
84
20.74
P/E ratio (avg)x
26.17
23.89
23.99
24.77
23.85
23.88
26.21
26.43
26.77
29.74
24.50
26.43
25.47
24
32.51
EV/EBITx
34.84
36.90
39.45
35.73
39.22
40.52
42.84
41.63
38.46
43.64
17.43
41.63
39.34
6
3.65
FCF yield (avg)%
31.15
29.53
26.83
24.00
25.42
23.90
24.74
25.27
25.89
26.44
10.07
25.27
25.66
29
2.59
FCF margin%
10.51
13.49
13.40
11.30
8.34
8.74
10.39
9.01
6.83
6.28
29.53
8.74
9.70
60
0.137
FCF / Net incomex
1.181
1.128
0.980
0.978
0.979
1.009
1.050
0.993
0.906
0.954
1.551
0.993
0.987
35
14.85
ROIC%
23.01
23.06
24.88
22.33
20.37
21.50
19.17
22.09
21.51
22.05
10.19
21.51
22.07
47
12.36
Return on equity%
15.72
16.21
16.81
17.38
15.49
13.47
16.15
14.14
12.62
13.98
17.00
13.98
15.60
67
29.86
Return on assets%
16.49
16.09
14.02
16.92
15.43
14.72
15.77
12.98
11.63
14.38
26.51
14.38
15.08
52
21.55
EPS¥
29.33
34.84
41.49
40.69
47.84
50.27
58.68
68.38
73.45
81.10
22.06
11.13%
11.28%
—
21.39
EPS growth%
8.14
8.35
6.28
3.30
1.11
1.66
0.80
2.23
4.15
7.06
22.97
2.23
3.73
63
58.88
Bookvalue per sh¥
113.41
131.98
142.44
137.16
158.90
174.72
176.71
175.78
194.72
192.44
102.56
3.91%
6.10%
—
84.39
FCF per share¥
31.66
29.69
28.63
27.81
27.99
30.91
30.92
28.72
30.00
32.66
51.66
3.14%
0.45%
—
104.65
Dividend per sh¥
63.76
58.39
61.80
52.14
49.48
44.78
43.02
45.35
47.97
50.39
27.06
0.36%
(2.67%)
—
29.85
Div yield (avg)%
3.90
4.76
6.31
5.66
4.32
1.62
2.13
0.40
1.53
1.17
12.52
1.53
3.02
23
22.13
Payout ratio%
16.64
14.43
17.27
20.26
22.35
22.28
23.63
24.35
21.79
21.63
3.36
22.28
21.71
82
10.28
Shares (diluted)M
12.16
13.59
14.67
14.40
14.55
14.81
13.65
12.48
11.21
10.42
10.43
(6.46%)
(0.53%)
31
5.71
Buyback yield%
14.61
15.88
13.32
14.60
13.18
14.70
13.86
14.10
14.93
14.07
11.08
14.10
14.35
19
0.319
D/E ratiox
1.177
1.109
1.190
1.029
1.086
1.085
1.000
0.938
0.907
0.896
0.285
0.938
1.057
80
0.815
Enterprise value¥B
1.445
1.627
1.805
1.723
2.005
2.062
2.276
2.549
2.779
3.099
1.607
9.10%
7.67%
69
3.222
LT debt¥B
2.605
2.837
2.915
3.544
3.617
3.792
4.196
4.113
4.483
5.103
2.191
7.13%
8.52%
39
Revenue
¥2.535B
8.64%
1.00×
Cost of revenue
¥1.774B
8.64%
1.00×
Operating expenses
¥508.1M
9.60%
1.09×
Cash and investments
19.10%