0.158
Revenue¥B
1.565
1.626
1.728
1.842
1.929
2.055
2.156
2.307
2.463
2.670
0.173
6.72%
6.05%
71
18.19
Revenue growth%
29.90
28.49
29.51
29.77
31.01
30.97
33.74
36.04
38.42
36.58
10.31
36.04
30.99
87
4.84
Gross margin%
11.94
13.36
14.81
13.41
13.86
16.37
18.12
19.70
21.21
22.57
13.38
19.70
15.59
68
21.09
Operating margin%
8.43
8.24
7.29
7.30
4.53
2.64
0.67
1.70
0.40
2.08
2.48
1.70
3.58
9
2.06
Net margin%
14.85
16.04
13.08
13.17
10.70
9.13
11.21
9.87
12.75
15.11
12.03
11.21
12.91
43
34.06
P/E ratio (avg)x
30.52
28.57
31.86
31.30
32.68
35.11
32.17
35.45
37.98
41.04
26.60
35.45
32.43
17
13.27
EV/EBITx
7.820
8.517
9.708
11.00
10.53
11.13
11.09
12.46
14.04
14.56
11.15
12.46
11.04
63
27.46
FCF yield (avg)%
3.43
6.13
7.96
8.28
6.31
3.47
2.73
5.07
4.96
3.68
10.56
3.68
5.02
42
17.43
FCF margin%
2.28
0.40
3.03
2.22
1.18
2.24
4.12
1.74
0.40
2.93
8.78
2.24
2.23
71
1.314
FCF / Net incomex
0.683
0.719
0.695
0.748
0.692
0.653
0.642
0.680
0.680
0.759
1.241
0.680
0.687
71
3.18
ROIC%
16.23
14.03
14.18
15.60
12.84
12.72
13.17
12.88
10.05
8.78
23.91
12.72
13.03
62
19.54
Return on equity%
11.80
13.28
13.49
12.69
12.10
14.83
13.06
15.67
14.53
13.40
21.35
14.53
13.34
15
4.88
Return on assets%
12.20
10.59
13.42
15.03
12.13
11.54
12.31
13.40
15.23
13.24
4.94
13.24
12.77
22
1.84
EPS¥
1.31
1.46
1.62
1.88
1.93
2.00
2.02
1.96
1.95
2.24
2.03
3.04%
5.28%
—
12.16
EPS growth%
35.50
34.43
32.22
33.62
33.76
33.71
34.92
33.43
33.55
31.94
18.92
33.55
33.66
41
0.62
Bookvalue per sh¥
4.63
4.52
5.22
5.97
6.49
7.17
7.95
7.82
8.45
8.32
0.66
5.10%
6.93%
—
1.15
FCF per share¥
0.87
0.90
1.05
1.23
1.18
1.22
1.30
1.42
1.61
1.88
2.34
9.74%
8.57%
—
0.46
Dividend per sh¥
2.91
3.16
3.26
3.27
3.04
3.31
3.49
3.52
3.96
4.27
1.38
7.06%
3.84%
—
11.75
Div yield (avg)%
8.35
10.01
7.72
9.89
7.86
10.67
8.12
9.74
7.42
9.26
7.05
9.26
8.81
29
11.53
Payout ratio%
28.23
27.91
28.72
26.84
29.36
32.20
34.81
32.96
34.74
32.58
4.13
32.96
30.78
58
841.4
Shares (diluted)M
715.3
647.6
629.5
596.0
639.8
542.5
553.2
473.9
467.0
492.2
845.5
(5.11%)
(4.08%)
21
17.04
Buyback yield%
8.03
6.14
6.92
7.68
9.86
9.92
8.65
7.31
10.04
10.79
24.12
9.92
8.34
47
0.178
D/E ratiox
0.158
0.153
0.147
0.161
0.143
0.152
0.155
0.158
0.173
0.154
0.494
0.155
0.155
35
2.712
Enterprise value¥B
0.968
1.083
1.110
1.128
1.311
1.357
1.359
1.532
1.452
1.583
1.917
3.84%
4.95%
42
2.399
LT debt¥B
0.775
0.774
0.867
0.922
0.932
0.976
1.105
1.267
1.421
1.465
2.063
9.46%
6.38%
19
Revenue
¥2.670B
6.05%
1.00×
Cost of revenue
¥1.363B
5.91%
0.99×
Operating expenses
¥617.2M
6.14%
1.01×