1.324
Revenue¥B
1.243
1.268
1.302
1.292
1.316
1.316
1.326
1.371
1.366
1.368
1.432
0.78%
1.19%
64
29.14
Revenue growth%
20.14
21.00
18.90
21.31
19.45
20.54
18.67
16.16
16.02
15.75
14.91
16.16
19.17
7
20.92
Gross margin%
25.58
26.83
29.35
30.60
30.04
28.67
27.30
29.15
26.33
24.64
26.40
27.30
27.99
15
5.79
Operating margin%
21.39
21.21
24.12
26.35
26.21
26.44
25.59
26.31
26.55
27.92
22.17
26.44
26.26
87
29.48
Net margin%
7.99
10.99
11.17
9.92
8.97
7.72
9.54
9.20
8.71
9.61
29.68
9.20
9.37
43
13.84
P/E ratio (avg)x
38.74
34.22
34.53
33.00
33.48
33.46
29.70
25.84
25.76
23.58
7.692
25.84
33.23
34
34.64
EV/EBITx
10.09
10.51
9.416
9.735
9.966
10.79
9.632
8.911
9.422
8.809
25.00
9.422
9.683
7
25.58
FCF yield (avg)%
5.81
5.18
5.25
3.32
3.18
1.07
1.76
3.41
6.17
3.59
19.35
3.41
3.50
62
24.31
FCF margin%
18.77
20.59
18.52
19.11
16.23
18.93
17.94
17.15
14.79
16.38
29.11
17.15
18.23
78
0.710
FCF / Net incomex
1.249
1.307
1.406
1.617
1.653
1.781
1.639
1.802
1.760
1.854
1.108
1.781
1.646
73
3.99
ROIC%
20.55
21.22
22.54
20.35
20.69
19.02
17.99
19.46
18.38
15.94
8.87
18.38
19.90
40
2.46
Return on equity%
0.82
0.64
0.40
0.40
1.47
2.61
2.19
2.16
1.74
3.47
14.16
2.19
1.61
48
7.94
Return on assets%
31.51
33.65
33.61
31.49
29.01
30.93
32.48
35.02
32.44
29.95
18.00
32.44
31.98
50
97.13
EPS¥
124.15
122.30
140.71
130.96
144.29
152.93
156.48
177.72
170.12
164.88
104.76
2.70%
2.63%
—
7.33
EPS growth%
21.63
22.97
22.84
22.99
20.31
21.98
22.69
24.69
24.02
24.25
13.53
24.02
22.91
42
30.96
Bookvalue per sh¥
33.31
38.16
38.93
39.52
43.21
46.53
49.36
54.22
60.66
70.75
94.01
10.37%
8.03%
—
80.50
FCF per share¥
163.04
171.85
200.37
221.39
268.03
292.24
340.27
338.46
385.07
457.37
29.94
11.28%
11.97%
—
67.55
Dividend per sh¥
127.78
136.24
138.38
158.92
188.08
183.28
186.67
204.95
227.39
250.29
56.01
5.88%
8.73%
—
15.36
Div yield (avg)%
17.56
18.08
15.55
18.12
21.03
20.36
20.33
18.00
17.76
18.54
7.24
18.54
18.10
26
3.94
Payout ratio%
31.03
31.36
30.37
31.41
29.75
32.66
32.45
29.98
32.39
29.46
23.13
32.39
31.19
30
7.652
Shares (diluted)M
6.755
7.071
6.979
7.718
8.588
7.909
7.829
7.369
6.737
6.685
7.561
(4.89%)
(0.36%)
45
3.40
Buyback yield%
17.62
14.98
17.90
17.24
18.85
20.03
19.57
22.19
24.28
23.68
15.02
22.19
19.21
83
0.804
D/E ratiox
0.536
0.572
0.589
0.623
0.716
0.712
0.836
0.809
0.876
0.857
0.167
0.836
0.714
17
0.750
Enterprise value¥B
0.780
0.738
0.792
0.820
0.758
0.689
0.735
0.724
0.753
0.671
1.184
(2.39%)
(1.41%)
23
1,300
LT debt¥M
190.7
211.7
201.3
225.1
228.0
236.6
254.8
265.6
238.0
246.6
233.4
1.58%
3.41%
16
Revenue
¥1.368B
1.19%
1.00×
Cost of revenue
¥957.4M
1.19%
1.00×
Operating expenses
¥141.7M
(0.31%)
0.86×
Cash and investments
20.71%