70.61
Revenue¥B
88.90
91.88
91.65
92.70
93.24
94.48
94.02
95.51
99.41
100.6
74.63
1.54%
1.37%
91
10.74
Revenue growth%
22.57
21.95
24.58
24.97
22.76
20.00
17.40
15.14
12.91
13.50
3.29
15.14
20.97
53
20.41
Gross margin%
7.17
9.72
9.54
11.81
11.91
11.55
12.61
10.54
12.20
11.93
3.95
11.93
11.68
63
23.21
Operating margin%
5.47
2.95
3.69
2.91
5.17
2.86
3.47
0.53
2.80
5.04
17.61
2.86
3.21
69
9.06
Net margin%
14.89
15.90
16.87
18.51
20.33
23.09
20.17
18.52
16.34
17.33
15.76
18.52
17.92
89
22.47
P/E ratio (avg)x
46.80
48.69
49.68
52.05
59.15
65.98
76.64
79.75
87.79
99.45
29.86
79.75
62.56
51
11.19
EV/EBITx
27.93
26.29
25.41
21.78
21.92
22.45
21.95
22.20
21.52
19.24
24.25
21.95
22.08
60
29.75
FCF yield (avg)%
27.89
27.61
24.64
22.56
21.05
21.07
20.98
18.26
17.46
19.80
15.14
19.80
21.06
6
14.26
FCF margin%
8.78
7.88
6.00
4.83
2.23
1.01
1.04
0.40
0.82
2.68
2.99
1.01
2.46
9
1.161
FCF / Net incomex
1.561
1.677
1.839
1.870
2.004
2.209
2.127
2.208
2.268
2.423
0.890
2.209
2.066
93
29.98
ROIC%
22.91
24.89
22.43
24.16
24.83
25.43
26.98
24.16
23.16
22.86
19.13
24.16
24.16
89
28.65
Return on equity%
7.86
7.21
5.72
4.76
3.91
4.12
3.47
1.96
1.67
0.40
4.86
1.96
4.02
54
20.36
Return on assets%
19.45
21.65
23.02
24.95
25.81
28.56
27.34
27.61
29.94
28.71
15.38
28.56
26.58
73
14,696
EPS¥
19,676
23,475
26,994
32,409
32,821
36,971
39,951
40,006
41,440
46,883
15,788
7.39%
9.54%
—
24.32
EPS growth%
25.98
27.19
25.42
26.94
29.08
26.11
24.14
22.56
21.67
22.41
5.12
22.56
25.70
14
12,495
Bookvalue per sh¥
5,854
5,899
6,581
7,087
7,664
7,011
6,744
7,148
7,611
8,099
5,361
1.11%
4.25%
—
7,306
FCF per share¥
14,514
16,373
15,783
17,741
17,670
20,359
19,461
18,121
18,163
21,096
2,211
3.61%
5.16%
—
9,810
Dividend per sh¥
17,677
18,704
18,557
18,612
18,802
21,189
20,201
21,370
21,865
23,420
7,039
4.49%
2.44%
—
11.12
Div yield (avg)%
13.50
11.86
10.31
12.29
14.62
15.05
13.87
14.21
11.46
9.46
5.14
13.87
12.89
48
12.09
Payout ratio%
13.90
11.76
14.34
13.03
12.59
9.80
9.42
11.73
12.20
10.02
26.22
10.02
11.98
85
4.116
Shares (diluted)M
3.129
3.450
3.771
4.031
3.872
4.100
3.623
3.446
3.387
3.519
4.025
(1.89%)
0.60%
19
27.76
Buyback yield%
2.13
0.60
0.40
2.66
3.75
4.85
5.93
8.43
9.06
11.66
13.88
8.43
4.30
30
0.910
D/E ratiox
0.560
0.608
0.598
0.645
0.606
0.617
0.667
0.591
0.613
0.551
0.336
0.613
0.607
31
93.28
Enterprise value¥B
86.72
93.95
94.99
93.09
105.4
119.2
129.9
130.8
136.1
159.1
85.71
8.57%
7.18%
30
19.06
LT debt¥B
10.90
12.49
14.57
15.92
16.35
17.94
17.47
17.79
17.43
17.29
76.34
1.12%
5.18%
60
Revenue
¥100.6B
1.37%
1.00×
Cost of revenue
¥48.32B
1.90%
1.05×
Operating expenses
¥22.15B
0.71%
0.94×
Cash and investments
17.31%