1.011
Revenue¥B
0.582
0.614
0.638
0.660
0.688
0.726
0.738
0.766
0.793
0.825
1.034
3.70%
3.98%
37
12.61
Revenue growth%
24.83
23.87
22.69
24.27
21.28
23.69
21.85
20.35
23.11
21.10
5.06
21.85
22.90
23
22.72
Gross margin%
31.18
30.23
30.78
29.19
28.30
31.17
29.18
28.64
28.95
27.76
21.20
28.95
29.18
78
9.12
Operating margin%
1.98
3.27
0.87
0.40
2.46
0.40
2.43
0.40
1.55
0.40
9.14
0.40
1.21
52
26.00
Net margin%
18.80
16.89
17.02
15.78
15.28
16.18
15.97
16.52
18.34
18.88
9.52
16.52
16.70
20
27.06
P/E ratio (avg)x
13.90
14.37
15.29
16.07
16.92
19.45
19.15
19.99
21.10
20.57
30.72
19.99
18.03
46
22.39
EV/EBITx
36.75
41.65
49.63
51.31
52.30
51.70
58.59
70.36
83.55
82.46
30.36
70.36
52.00
70
19.53
FCF yield (avg)%
30.33
31.45
33.98
34.73
32.27
32.56
30.33
31.89
30.49
31.44
26.32
31.44
31.67
83
6.02
FCF margin%
15.72
17.18
16.94
15.03
12.66
9.76
10.70
9.82
11.50
13.86
19.86
10.70
13.26
88
0.767
FCF / Net incomex
0.316
0.350
0.323
0.332
0.340
0.364
0.390
0.398
0.412
0.428
0.370
0.398
0.357
15
11.50
ROIC%
15.36
17.88
17.01
19.54
21.98
22.64
25.30
26.24
23.38
26.08
28.24
25.30
22.31
35
21.44
Return on equity%
18.02
15.74
17.82
16.42
14.52
14.00
15.43
16.70
14.49
14.74
15.72
14.74
15.58
27
17.97
Return on assets%
12.93
15.73
17.52
14.53
13.70
15.88
14.33
13.17
11.37
11.67
15.25
13.17
14.01
76
51.60
EPS¥
28.13
27.19
26.87
29.49
32.46
36.48
41.01
41.97
44.86
48.16
54.82
8.21%
6.47%
—
19.27
EPS growth%
20.55
19.55
18.59
16.53
15.27
17.05
18.23
15.38
16.86
16.57
24.41
16.86
16.96
20
37.54
Bookvalue per sh¥
14.13
13.72
14.31
12.40
13.56
13.37
13.65
14.69
16.06
14.61
59.98
1.50%
0.39%
—
48.93
FCF per share¥
41.42
43.42
39.86
42.30
41.58
43.59
43.09
39.89
34.43
31.34
23.90
(5.50%)
(3.91%)
—
24.06
Dividend per sh¥
32.73
33.10
34.66
37.18
43.17
46.80
49.94
49.45
49.71
54.65
69.55
4.83%
5.65%
—
6.02
Div yield (avg)%
0.40
2.45
4.08
2.04
0.41
0.40
0.40
1.60
3.55
3.94
16.56
1.60
1.82
41
27.67
Payout ratio%
34.06
36.01
33.78
33.76
32.47
32.54
32.09
33.52
33.29
30.41
6.08
32.54
33.41
60
7.854
Shares (diluted)M
14.32
13.90
16.54
18.46
20.96
23.14
25.86
30.06
29.36
30.61
7.768
7.87%
8.53%
6
18.87
Buyback yield%
3.01
1.25
0.40
3.01
2.75
4.57
2.77
5.68
3.08
2.04
12.05
3.08
2.89
51
0.843
D/E ratiox
0.877
0.868
0.804
0.851
0.915
0.837
0.831
0.794
0.901
0.946
0.386
0.837
0.860
68
179.2
Enterprise value¥M
121.7
103.4
90.01
84.12
90.53
97.10
83.27
75.86
64.63
64.67
938.5
(6.51%)
(7.25%)
21
0.500
LT debt¥B
0.161
0.168
0.169
0.161
0.167
0.164
0.168
0.161
0.158
0.144
1.046
(2.96%)
(1.51%)
19
Revenue
¥824.9M
3.98%
1.00×
Cost of revenue
¥577.4M
4.01%
1.00×
Operating expenses
¥125.7M
4.77%
1.08×
Cash and investments
17.74%