0.353
Revenue¥B
0.996
1.074
1.129
1.202
1.286
1.380
1.429
1.477
1.547
1.659
0.375
5.22%
5.80%
75
25.31
Revenue growth%
9.44
9.14
12.06
11.46
13.65
16.47
13.95
13.05
15.54
17.24
20.02
15.54
13.35
12
11.04
Gross margin%
25.11
24.52
24.76
26.62
24.70
23.24
25.94
24.69
23.47
22.66
20.08
23.47
24.69
44
12.86
Operating margin%
15.02
14.39
16.56
14.77
17.19
16.90
17.04
19.22
21.50
20.97
22.72
19.22
16.97
51
9.75
Net margin%
31.24
29.04
31.95
31.90
30.58
32.68
31.93
33.64
31.66
31.40
28.25
31.93
31.78
77
20.24
P/E ratio (avg)x
33.62
35.62
40.17
40.00
43.96
51.98
51.48
54.12
57.40
56.35
19.93
54.12
47.72
9
16.27
EV/EBITx
24.26
27.94
26.13
24.65
26.90
25.97
24.41
24.42
26.16
26.91
34.20
25.97
26.05
67
25.65
FCF yield (avg)%
19.99
18.16
17.95
20.37
21.86
24.48
26.74
27.83
30.28
30.34
12.73
27.83
23.17
91
19.35
FCF margin%
14.12
12.99
11.22
11.78
8.94
10.34
8.50
6.44
9.30
12.06
27.42
9.30
10.78
81
1.623
FCF / Net incomex
0.512
0.523
0.524
0.508
0.445
0.382
0.330
0.318
0.294
0.282
1.164
0.318
0.413
38
13.58
ROIC%
33.67
31.46
34.44
36.41
39.01
37.39
35.74
34.59
35.69
37.86
16.55
35.74
35.72
23
27.27
Return on equity%
21.84
22.05
22.76
22.40
25.18
22.41
21.93
19.28
17.23
15.87
10.82
19.28
21.99
61
28.01
Return on assets%
16.22
18.82
20.38
18.78
21.48
19.43
17.32
17.44
16.77
19.46
15.83
17.44
18.80
87
7.75
EPS¥
6.25
5.85
6.72
7.10
7.79
8.62
8.31
9.51
9.02
8.60
8.05
2.00%
4.73%
—
5.87
EPS growth%
7.52
6.46
4.51
3.21
2.00
2.17
4.06
3.26
5.41
5.26
17.43
4.06
4.29
5
5.58
Bookvalue per sh¥
2.03
2.27
2.22
2.27
2.53
2.78
3.24
3.49
3.86
3.66
2.15
7.64%
6.61%
—
2.86
FCF per share¥
0.86
0.95
0.92
0.88
0.95
0.89
1.02
1.11
1.18
1.22
5.00
4.99%
2.85%
—
3.06
Dividend per sh¥
6.69
6.83
6.44
6.92
7.32
8.23
8.93
9.21
10.43
11.65
5.79
9.74%
6.22%
—
29.38
Div yield (avg)%
16.12
13.43
16.17
18.27
16.55
16.45
15.94
16.59
14.78
15.89
7.11
15.94
16.14
91
6.02
Payout ratio%
9.30
12.05
11.44
9.02
6.24
6.16
6.57
5.31
8.23
6.75
13.86
6.57
7.49
5
52.31
Shares (diluted)M
65.21
59.62
61.96
59.72
55.55
57.31
63.31
70.38
71.69
68.01
52.71
4.13%
1.52%
23
23.70
Buyback yield%
18.41
17.81
16.67
19.36
20.75
21.76
23.03
20.63
18.18
17.16
2.23
20.63
18.89
89
0.365
D/E ratiox
1.123
1.133
1.073
1.129
1.101
1.146
1.123
1.050
0.985
0.896
1.324
1.050
1.112
29
1,619
Enterprise value¥M
115.1
105.3
109.1
111.5
107.8
109.1
94.37
88.83
82.00
83.41
958.5
(5.00%)
(4.69%)
90
1.221
LT debt¥B
1.000
1.038
0.889
0.791
0.841
0.870
0.758
0.683
0.627
0.613
0.377
(6.14%)
(5.10%)
80
Revenue
¥1.659B
5.80%
1.00×
Cost of revenue
¥1.151B
5.89%
1.01×
Operating expenses
¥211.7M
6.11%
1.03×