0.361
Revenue¥B
0.782
0.871
0.956
1.036
1.122
1.242
1.361
1.458
1.607
1.776
0.373
9.63%
9.27%
81
15.47
Revenue growth%
9.97
9.33
6.35
5.64
4.52
6.28
7.00
7.82
5.12
5.48
24.94
6.28
6.32
42
7.41
Gross margin%
8.51
6.95
5.67
5.96
3.96
2.61
1.65
0.40
2.88
5.66
5.94
2.61
4.81
72
19.37
Operating margin%
9.16
10.42
8.46
6.58
6.78
9.76
9.17
11.98
11.13
10.07
4.03
10.07
9.47
76
15.60
Net margin%
12.05
14.59
17.48
17.63
17.05
19.09
19.84
17.73
16.74
13.86
4.68
17.73
17.26
71
31.02
P/E ratio (avg)x
8.054
8.068
7.634
6.891
7.097
7.212
7.550
7.584
7.021
6.667
13.03
7.212
7.381
68
23.73
EV/EBITx
18.38
16.26
14.76
15.53
15.48
16.57
14.24
14.04
12.34
11.94
22.13
14.04
15.12
20
9.22
FCF yield (avg)%
20.94
21.58
21.25
23.48
24.10
25.68
27.02
29.39
28.56
26.16
16.66
27.02
24.89
70
3.90
FCF margin%
7.36
6.07
7.03
4.63
5.46
3.03
2.88
1.45
2.12
2.36
3.64
2.36
3.83
19
0.818
FCF / Net incomex
2.773
2.669
2.692
2.972
3.196
3.430
4.030
4.385
4.642
4.647
0.281
4.385
3.313
12
10.73
ROIC%
15.86
16.50
14.32
12.91
11.44
9.44
7.93
6.32
8.41
9.71
27.30
8.41
10.58
63
26.31
Return on equity%
6.98
7.20
8.35
10.65
12.20
11.38
12.51
14.32
12.24
9.50
7.34
12.24
11.02
67
25.54
Return on assets%
26.39
25.37
27.56
25.57
26.64
24.74
23.81
23.64
25.21
23.51
26.94
23.81
25.29
13
32.98
EPS¥
29.27
30.53
32.33
33.52
35.72
35.22
37.31
36.44
32.42
33.42
35.50
(1.32%)
1.33%
—
20.04
EPS growth%
20.58
18.76
19.18
20.80
20.13
19.93
22.41
20.59
20.11
17.92
26.26
20.11
20.12
55
31.30
Bookvalue per sh¥
24.82
25.93
31.24
32.30
33.75
35.11
38.96
39.94
40.77
48.10
15.07
7.34%
6.91%
—
14.67
FCF per share¥
21.51
19.77
17.38
18.29
17.51
16.46
15.12
15.36
14.09
14.06
24.32
(4.28%)
(4.05%)
—
6.01
Dividend per sh¥
9.78
10.18
10.03
9.71
10.58
12.21
12.84
13.73
12.78
12.66
32.71
3.64%
2.20%
—
5.62
Div yield (avg)%
24.52
25.14
22.41
24.56
22.95
23.19
22.25
20.81
21.81
22.14
25.86
22.14
22.68
55
20.77
Payout ratio%
10.02
9.55
9.27
6.55
3.63
2.56
1.67
0.40
0.40
1.92
24.15
1.67
3.10
49
79.96
Shares (diluted)M
65.23
72.19
68.87
70.19
73.87
73.02
74.14
70.75
64.53
72.64
80.90
(0.34%)
1.35%
75
11.37
Buyback yield%
12.23
13.89
14.03
12.98
14.63
14.87
14.90
14.59
15.02
14.21
13.81
14.87
14.40
79
1.401
D/E ratiox
1.220
1.199
1.431
1.708
1.967
2.066
2.205
2.638
2.950
3.394
1.458
2.638
2.017
10
1.396
Enterprise value¥B
0.808
0.913
0.991
1.153
1.194
1.146
1.187
1.393
1.529
1.511
0.910
4.83%
5.78%
78
926.6
LT debt¥M
205.4
186.5
167.1
166.1
166.1
173.1
165.9
176.6
182.0
179.7
972.9
1.59%
(0.54%)
24
Revenue
¥1.776B
9.27%
1.00×
Cost of revenue
¥1.081B
9.33%
1.01×
Operating expenses
¥380.6M
8.83%
0.96×