38.06
Revenue¥B
24.79
26.60
29.05
31.49
34.09
35.96
39.04
41.92
45.39
49.84
42.62
7.89%
7.78%
5
19.66
Revenue growth%
15.87
16.78
18.98
18.06
17.02
16.32
17.39
17.52
14.70
15.46
21.08
16.32
16.90
87
13.64
Gross margin%
19.94
19.10
20.05
20.71
23.45
21.00
23.85
23.01
24.80
24.61
26.93
23.85
22.01
86
28.67
Operating margin%
27.85
25.56
28.23
27.44
24.60
24.54
25.45
27.28
25.85
26.94
23.70
25.85
26.40
72
11.33
Net margin%
9.01
8.95
8.68
8.37
10.45
7.62
8.07
8.74
10.16
10.07
27.80
8.74
8.84
63
25.40
P/E ratio (avg)x
45.06
43.78
41.36
40.23
42.78
46.21
48.57
49.49
48.59
46.76
6.909
48.57
45.63
8
36.91
EV/EBITx
10.75
10.42
11.69
12.75
12.20
13.71
13.25
14.25
13.38
13.09
37.90
13.38
12.92
61
26.80
FCF yield (avg)%
29.23
31.70
33.60
33.05
32.77
35.43
37.80
36.02
33.64
36.12
14.27
36.02
33.62
51
10.11
FCF margin%
24.97
24.91
22.01
22.22
22.50
19.91
17.66
19.14
21.06
20.41
21.89
19.91
21.53
77
0.517
FCF / Net incomex
1.806
1.735
1.805
1.981
1.816
1.876
1.824
1.976
2.029
2.041
1.659
1.976
1.850
16
2.54
ROIC%
6.09
8.40
9.20
8.53
6.03
6.48
4.94
6.78
5.69
7.39
13.81
6.48
6.63
51
19.71
Return on equity%
28.66
31.62
32.68
32.79
33.10
30.64
28.78
28.65
30.68
30.26
2.53
30.26
30.66
33
5.95
Return on assets%
18.21
18.11
18.91
18.77
17.26
17.39
16.13
17.87
20.71
19.94
29.85
17.87
18.16
48
0.50
EPS¥
2.82
3.18
3.36
3.40
3.29
3.15
3.29
3.86
4.50
4.89
0.51
8.25%
5.69%
—
10.54
EPS growth%
32.82
35.37
34.75
32.43
33.25
34.83
33.10
32.06
34.20
33.69
20.67
33.69
33.47
36
0.72
Bookvalue per sh¥
4.05
4.21
4.91
5.15
5.83
6.75
6.76
7.97
8.61
8.72
2.68
8.40%
8.45%
—
1.87
FCF per share¥
3.82
4.51
4.88
5.10
5.73
6.12
6.88
7.33
7.83
9.52
1.90
10.68%
10.53%
—
1.51
Dividend per sh¥
2.80
2.85
3.05
2.95
3.35
3.66
4.36
5.13
5.45
5.75
1.05
11.41%
7.26%
—
14.71
Div yield (avg)%
11.37
11.81
13.77
11.32
14.21
13.94
11.62
8.69
9.90
10.59
2.93
10.59
11.49
19
11.07
Payout ratio%
5.55
7.31
5.90
8.25
7.42
7.53
5.69
4.48
7.29
6.62
6.42
6.62
6.96
73
11.13
Shares (diluted)B
14.04
13.74
15.24
18.12
20.39
21.28
21.28
22.55
26.13
28.24
10.98
6.73%
7.55%
79
28.98
Buyback yield%
25.05
24.34
25.19
24.81
27.44
28.09
30.40
28.15
30.72
32.74
18.73
30.40
27.77
93
0.823
D/E ratiox
1.729
2.008
2.360
2.548
2.718
3.059
3.210
3.584
3.705
4.236
1.276
3.584
2.888
71
9.175
Enterprise value¥B
23.58
20.11
19.28
20.82
21.64
23.20
22.98
21.60
22.16
21.27
48.06
(0.34%)
(0.33%)
89
11.94
LT debt¥B
39.16
36.07
34.97
37.11
34.64
35.41
35.49
38.03
38.87
36.25
48.21
0.91%
(1.39%)
14
Revenue
¥49.84B
7.78%
1.00×
Cost of revenue
¥24.95B
7.89%
1.01×
Operating expenses
¥10.45B
7.61%
0.98×