7.443
Revenue¥B
12.17
12.48
13.28
14.26
15.15
15.52
15.98
16.89
17.31
18.00
7.865
3.51%
4.29%
76
16.28
Revenue growth%
14.98
17.81
19.12
17.96
17.93
15.63
17.20
18.04
20.03
22.61
29.68
18.04
17.95
34
15.65
Gross margin%
11.71
10.15
11.52
10.29
12.10
12.42
12.17
14.63
13.46
14.78
21.12
13.46
12.14
94
18.33
Operating margin%
20.28
22.32
25.12
27.03
29.30
29.33
30.14
28.07
25.95
27.89
3.90
28.07
27.46
72
16.49
Net margin%
30.28
30.09
31.86
31.53
30.75
30.67
30.57
32.76
31.71
30.52
13.35
30.67
30.71
87
32.72
P/E ratio (avg)x
35.64
38.28
33.22
36.05
35.83
36.67
38.41
38.32
33.87
31.59
6.486
36.67
35.94
29
27.27
EV/EBITx
55.13
64.36
64.45
64.32
71.13
81.25
91.56
91.43
95.63
112.2
17.05
91.56
76.19
78
22.16
FCF yield (avg)%
4.86
3.14
4.26
1.32
4.19
3.71
6.18
5.71
5.10
2.55
5.31
5.10
4.23
71
13.06
FCF margin%
5.32
4.66
6.34
3.65
5.98
3.83
2.16
0.40
0.40
2.20
5.96
2.16
3.74
72
1.703
FCF / Net incomex
1.151
1.039
1.144
1.182
1.075
1.063
1.052
1.079
1.055
1.096
1.193
1.063
1.077
56
13.53
ROIC%
22.61
22.22
21.88
19.77
22.20
21.45
20.83
18.43
16.44
13.80
5.94
18.43
21.14
27
13.60
Return on equity%
6.28
3.64
4.45
4.75
4.63
2.59
3.91
2.02
3.36
4.28
16.20
3.36
4.10
19
17.87
Return on assets%
5.25
4.03
2.03
2.01
1.42
0.40
1.17
2.32
3.96
4.77
11.86
2.32
2.18
10
8.67
EPS¥
34.12
34.45
32.51
37.40
41.97
48.24
53.89
60.47
58.87
59.60
9.29
7.27%
6.81%
—
5.53
EPS growth%
9.54
9.26
10.95
8.48
10.60
11.96
9.24
6.93
5.64
4.00
7.38
6.93
9.25
46
6.32
Bookvalue per sh¥
15.96
17.36
17.54
18.06
19.57
19.88
19.23
17.84
18.24
17.57
15.43
(2.12%)
1.54%
—
26.70
FCF per share¥
28.80
28.89
30.69
27.83
26.42
23.14
22.21
23.75
20.64
18.66
14.91
(6.71%)
(3.44%)
—
38.85
Dividend per sh¥
18.02
19.02
17.93
17.95
19.53
17.94
16.40
16.75
17.23
17.56
10.67
(2.10%)
(0.28%)
—
28.09
Div yield (avg)%
13.60
16.01
15.27
16.63
15.32
14.92
13.30
15.69
14.25
14.54
19.91
14.54
15.09
38
7.03
Payout ratio%
27.07
28.47
29.60
30.75
30.82
29.16
30.28
29.55
30.04
28.03
4.54
29.55
29.58
55
372.0
Shares (diluted)M
440.2
410.2
369.7
371.9
328.2
328.5
292.8
257.2
230.4
229.3
380.6
(6.92%)
(5.50%)
86
12.76
Buyback yield%
23.47
22.08
19.62
21.88
19.25
16.47
18.00
17.62
20.13
22.58
5.38
18.00
19.87
6
1.451
D/E ratiox
0.741
0.767
0.815
0.830
0.847
0.828
0.740
0.738
0.692
0.746
0.915
0.740
0.757
35
10.04
Enterprise value¥B
20.39
23.78
24.55
24.12
26.78
27.94
30.49
33.53
34.49
39.36
1.268
8.01%
7.62%
22
2.716
LT debt¥B
28.80
29.92
30.04
33.22
32.63
31.81
36.05
37.76
37.95
41.97
13.08
5.17%
4.75%
22
Revenue
¥18.00B
4.29%
1.00×
Cost of revenue
¥12.43B
4.24%
1.00×
Operating expenses
¥2.529B
4.29%
1.00×