0.597
Revenue¥B
0.630
0.688
0.745
0.811
0.875
0.930
0.986
1.068
1.135
1.222
0.639
6.92%
7.46%
6
27.97
Revenue growth%
16.70
14.48
16.03
17.78
15.64
12.97
11.70
11.74
9.03
11.74
13.10
11.74
13.72
46
2.32
Gross margin%
24.53
21.83
23.74
22.71
22.35
22.75
23.58
21.91
19.78
21.13
20.20
21.91
22.53
24
12.35
Operating margin%
20.82
20.16
18.06
17.96
19.78
19.71
21.93
22.84
19.86
17.48
8.39
19.86
19.82
82
28.94
Net margin%
16.38
18.58
18.40
19.06
20.59
17.76
19.89
17.34
15.57
13.67
19.89
17.34
18.08
80
15.61
P/E ratio (avg)x
32.74
35.66
40.59
46.98
55.68
66.05
72.37
83.41
93.77
94.37
22.96
83.41
60.86
78
6.225
EV/EBITx
10.86
12.63
13.98
13.73
15.90
16.01
15.73
17.83
17.31
18.58
8.605
17.31
15.82
7
4.83
FCF yield (avg)%
13.28
11.13
10.52
8.73
11.63
13.17
10.65
12.01
14.22
16.51
27.21
13.17
11.82
24
26.85
FCF margin%
18.20
17.07
15.31
14.29
14.86
12.21
11.14
11.99
9.74
11.37
12.73
11.37
13.25
50
0.672
FCF / Net incomex
0.714
0.678
0.578
0.625
0.576
0.562
0.535
0.503
0.523
0.476
0.284
0.523
0.569
23
12.17
ROIC%
27.17
25.23
24.17
22.01
24.48
22.57
20.30
20.94
23.38
24.22
13.93
22.57
23.78
46
28.10
Return on equity%
10.15
7.24
4.52
2.05
3.71
6.21
8.44
11.29
10.21
9.23
8.77
9.23
7.84
94
8.98
Return on assets%
2.79
0.67
0.40
0.40
0.40
3.12
1.29
0.92
3.19
5.87
2.27
3.12
1.10
58
58.43
EPS¥
51.94
51.83
53.25
59.22
59.55
58.58
61.02
64.62
63.35
69.17
61.08
3.04%
4.38%
—
23.42
EPS growth%
21.29
22.40
23.64
26.05
28.21
29.33
31.43
33.83
34.67
34.11
4.98
33.83
28.77
57
23.05
Bookvalue per sh¥
33.73
34.61
32.71
33.86
34.54
36.82
31.31
27.19
24.89
22.94
59.48
(7.85%)
(4.64%)
—
45.49
FCF per share¥
32.07
35.35
39.75
42.05
47.85
50.55
51.71
48.71
45.83
44.95
45.21
(1.24%)
4.62%
—
43.48
Dividend per sh¥
95.69
103.80
102.77
120.30
125.21
142.14
165.97
169.74
167.76
179.88
26.01
7.52%
8.30%
—
5.35
Div yield (avg)%
20.91
23.33
25.45
28.23
28.89
26.57
28.59
26.91
28.85
28.63
23.72
28.59
27.57
54
15.57
Payout ratio%
2.41
4.29
5.70
3.09
3.79
3.59
1.72
3.57
6.33
4.57
6.79
3.59
3.69
48
5.185
Shares (diluted)M
7.130
7.877
7.983
7.748
7.590
8.034
9.436
9.541
9.442
10.36
5.165
6.43%
4.40%
84
5.17
Buyback yield%
10.14
7.20
6.67
8.87
5.88
5.48
4.86
5.87
6.17
8.12
6.52
5.87
6.42
23
1.435
D/E ratiox
0.158
0.175
0.167
0.192
0.214
0.233
0.247
0.272
0.315
0.346
0.402
0.272
0.224
79
0.523
Enterprise value¥B
0.996
1.184
1.192
1.311
1.481
1.579
1.670
1.803
1.762
1.843
0.373
4.47%
6.35%
16
42.47
LT debt¥M
421.2
493.0
527.4
617.1
646.4
713.3
793.9
837.8
816.0
947.4
962.3
7.95%
8.16%
53
Revenue
¥1.222B
7.46%
1.00×
Cost of revenue
¥744.6M
7.30%
0.99×
Operating expenses
¥296.0M
7.66%
1.02×
Cash and investments
16.50%