1.683
Revenue¥B
1.688
1.827
2.017
2.219
2.397
2.533
2.782
3.007
3.204
3.413
1.780
7.32%
7.87%
23
14.94
Revenue growth%
18.73
20.80
20.16
20.26
18.92
21.22
21.63
24.58
22.56
25.19
19.88
22.56
21.01
63
7.48
Gross margin%
30.35
30.45
32.25
31.43
31.72
31.24
33.24
31.53
34.38
36.93
13.39
33.24
31.62
27
8.53
Operating margin%
7.67
9.83
11.29
8.80
11.72
11.83
10.15
10.51
7.54
10.26
17.63
10.26
10.20
28
18.83
Net margin%
2.64
3.62
2.66
0.40
0.40
1.86
0.40
0.40
2.39
4.04
7.37
1.86
2.12
58
33.61
P/E ratio (avg)x
44.27
46.55
48.18
57.30
59.57
57.87
60.50
58.37
62.89
64.63
33.37
60.50
58.12
79
23.19
EV/EBITx
5.592
5.374
5.477
5.318
5.720
5.630
5.868
6.187
5.710
6.015
13.62
5.868
5.670
16
6.47
FCF yield (avg)%
21.37
20.99
18.20
20.11
19.94
18.83
18.26
18.67
16.77
18.80
21.55
18.67
18.82
65
17.29
FCF margin%
2.90
5.89
8.01
6.29
6.73
7.96
6.40
6.35
5.60
2.76
27.36
6.35
6.32
74
1.732
FCF / Net incomex
0.608
0.697
0.694
0.778
0.844
0.889
0.904
1.048
1.042
1.017
0.335
1.017
0.867
50
17.20
ROIC%
20.93
21.50
20.09
20.33
19.07
20.69
20.09
20.26
19.69
18.90
25.03
20.09
20.18
74
24.98
Return on equity%
6.57
6.55
9.04
9.86
12.20
14.41
13.54
12.61
14.05
13.38
20.47
13.54
12.40
21
7.75
Return on assets%
20.98
18.44
15.89
18.11
20.95
23.22
24.57
22.06
19.46
16.90
8.60
22.06
20.21
31
38.81
EPS¥
34.63
37.98
33.70
30.24
27.86
26.54
28.79
31.20
33.86
30.90
39.86
2.09%
(2.48%)
—
3.98
EPS growth%
26.04
25.17
27.14
28.72
31.26
33.15
32.57
32.53
35.01
36.59
11.45
33.15
31.90
71
74.65
Bookvalue per sh¥
71.51
77.58
74.73
82.13
76.28
83.62
86.88
95.40
88.84
89.50
21.19
3.25%
2.14%
—
62.28
FCF per share¥
16.16
15.67
14.17
13.15
11.86
10.70
9.70
9.89
10.51
9.99
73.67
(3.38%)
(4.35%)
—
62.70
Dividend per sh¥
50.03
51.17
49.23
54.49
59.65
65.50
68.75
66.79
75.33
73.39
67.79
4.23%
4.60%
—
12.37
Div yield (avg)%
14.64
15.24
15.45
13.15
15.33
13.36
14.38
15.08
16.98
17.83
7.75
15.08
15.16
26
14.37
Payout ratio%
21.97
21.80
19.19
22.01
24.52
23.99
26.89
26.93
24.18
24.43
27.41
24.43
24.08
50
19.98
Shares (diluted)M
14.99
13.11
13.04
12.74
12.97
13.44
13.48
11.71
11.05
11.16
20.95
(2.97%)
(3.94%)
29
23.04
Buyback yield%
28.06
28.31
29.92
29.42
26.96
26.68
28.59
29.41
31.20
30.70
13.59
29.41
29.00
93
0.574
D/E ratiox
0.239
0.244
0.249
0.255
0.239
0.226
0.206
0.218
0.226
0.235
0.784
0.226
0.237
19
1,951
Enterprise value¥M
396.5
362.8
381.8
384.3
396.8
424.8
453.5
455.3
418.2
357.1
761.6
(2.09%)
(1.30%)
55
1.116
LT debt¥B
4.569
5.169
6.123
6.671
7.216
7.885
8.407
9.870
10.92
12.10
0.361
10.89%
12.15%
67
Revenue
¥3.413B
7.87%
1.00×
Cost of revenue
¥2.177B
7.89%
1.00×
Operating expenses
¥697.4M
7.82%
1.00×
Cash and investments
15.75%