1.165
Revenue¥B
1.491
1.565
1.660
1.799
1.895
2.033
2.155
2.260
2.443
2.656
1.241
6.98%
6.51%
53
4.43
Revenue growth%
14.17
13.62
16.44
14.46
14.10
12.73
12.11
10.54
12.42
12.30
21.27
12.30
13.17
48
27.31
Gross margin%
25.54
26.15
27.55
25.63
25.16
26.99
26.39
24.42
22.92
21.68
17.62
24.42
25.59
77
27.32
Operating margin%
11.25
9.49
11.93
13.41
11.73
12.64
11.28
10.85
11.19
8.56
29.87
11.19
11.27
84
14.87
Net margin%
16.36
16.49
18.26
17.72
16.18
16.13
14.25
13.11
13.34
15.60
5.99
14.25
16.15
93
24.28
P/E ratio (avg)x
29.92
34.37
37.59
37.15
39.74
44.34
45.43
52.72
56.99
59.69
22.31
52.72
42.04
63
24.74
EV/EBITx
15.72
16.30
15.84
15.59
14.71
13.52
14.46
16.03
14.49
12.78
34.42
14.46
15.15
28
22.87
FCF yield (avg)%
5.76
5.52
7.42
7.33
10.14
13.06
13.83
16.46
15.83
12.85
12.36
13.83
11.49
50
18.83
FCF margin%
10.03
8.16
6.68
9.46
9.83
10.10
10.51
8.38
10.52
11.86
8.56
10.51
9.93
16
0.749
FCF / Net incomex
1.396
1.330
1.346
1.519
1.627
1.707
1.590
1.463
1.540
1.486
0.366
1.540
1.502
52
18.38
ROIC%
16.62
19.38
17.31
20.18
19.01
19.83
20.81
21.23
22.18
21.22
5.16
21.22
20.00
80
28.25
Return on equity%
12.16
12.34
11.70
8.72
9.62
11.70
9.77
12.58
14.25
16.87
22.47
12.58
11.93
92
10.65
Return on assets%
32.65
30.39
29.38
30.94
32.01
30.51
32.17
29.74
27.82
27.23
3.63
29.74
30.45
87
0.35
EPS¥
1.81
1.82
2.07
2.03
2.06
1.98
2.00
1.92
2.04
1.99
0.36
(0.70%)
2.35%
—
5.57
EPS growth%
23.49
24.65
22.55
22.87
21.75
21.05
20.25
20.36
17.89
16.79
4.07
20.25
21.40
65
0.94
Bookvalue per sh¥
0.22
0.22
0.19
0.19
0.17
0.16
0.17
0.18
0.19
0.17
0.89
(0.47%)
(3.01%)
—
1.10
FCF per share¥
0.94
0.99
1.14
1.11
1.21
1.26
1.50
1.66
1.64
1.82
0.20
8.57%
8.27%
—
0.19
Dividend per sh¥
0.69
0.69
0.63
0.65
0.63
0.71
0.68
0.77
0.87
0.97
1.16
9.08%
3.97%
—
22.44
Div yield (avg)%
0.40
1.38
0.40
0.40
0.56
0.40
0.40
0.96
1.00
3.66
7.50
0.96
0.48
66
21.17
Payout ratio%
22.39
20.04
19.53
22.23
22.09
24.02
21.52
18.83
18.47
17.37
17.60
18.83
20.78
64
0.707
Shares (diluted)B
0.871
0.941
1.052
1.175
1.128
1.293
1.245
1.234
1.255
1.228
0.702
1.72%
3.45%
93
5.41
Buyback yield%
4.76
2.15
1.34
0.40
2.28
0.40
0.40
0.40
3.17
4.98
11.35
0.40
1.75
83
1.418
D/E ratiox
0.240
0.217
0.226
0.216
0.222
0.224
0.219
0.209
0.185
0.196
1.562
0.209
0.218
8
2.126
Enterprise value¥B
0.465
0.453
0.478
0.426
0.375
0.373
0.321
0.320
0.302
0.279
2.363
(5.76%)
(5.74%)
12
1.937
LT debt¥B
0.836
0.935
1.073
1.072
1.254
1.339
1.436
1.513
1.559
1.781
1.003
7.27%
9.12%
11
Revenue
¥2.656B
6.51%
1.00×
Cost of revenue
¥1.215B
6.45%
0.99×
Operating expenses
¥606.5M
6.40%
0.99×
Spread over hurdle
41.42%