1.804
Revenue¥B
0.891
0.964
1.026
1.092
1.155
1.209
1.324
1.402
1.477
1.579
1.855
6.46%
6.78%
21
25.88
Revenue growth%
15.59
18.17
18.91
19.05
18.65
15.71
12.81
10.25
9.08
9.64
4.09
10.25
15.65
77
12.11
Gross margin%
20.41
22.90
20.06
21.90
19.25
16.72
16.11
17.66
19.25
16.56
9.31
16.72
19.25
8
13.76
Operating margin%
10.13
13.05
15.73
13.57
12.95
13.03
10.95
13.68
16.51
16.24
8.09
13.68
13.31
84
26.27
Net margin%
19.81
20.65
20.77
18.60
21.26
21.90
23.27
22.27
21.23
22.32
9.29
22.27
21.25
46
23.81
P/E ratio (avg)x
45.74
47.63
51.52
58.14
58.24
62.86
61.18
59.45
57.18
58.84
19.67
59.45
58.19
35
21.62
EV/EBITx
11.51
11.35
9.945
8.576
7.884
7.945
8.545
8.736
7.672
8.192
35.25
8.192
8.560
17
3.00
FCF yield (avg)%
14.46
15.61
14.74
16.78
14.75
11.95
10.70
9.60
10.33
9.28
18.55
10.33
13.20
69
21.31
FCF margin%
14.40
13.52
14.91
17.19
18.90
16.01
14.68
13.40
15.69
18.41
19.59
15.69
15.30
47
0.655
FCF / Net incomex
0.264
0.245
0.238
0.214
0.199
0.189
0.170
0.174
0.159
0.171
0.436
0.171
0.194
48
22.89
ROIC%
20.19
18.20
17.54
19.98
21.21
20.49
22.11
21.81
20.15
22.95
9.81
21.81
20.34
10
6.46
Return on equity%
28.07
26.24
25.65
26.65
24.14
23.30
21.91
21.46
20.71
19.20
27.54
21.46
23.72
81
18.10
Return on assets%
29.91
30.42
32.07
31.09
28.92
31.34
31.68
33.67
33.60
30.99
4.30
31.68
31.22
66
0.41
EPS¥
0.43
0.40
0.42
0.40
0.39
0.45
0.48
0.54
0.52
0.55
0.44
7.12%
3.82%
—
29.36
EPS growth%
4.69
3.91
5.07
7.60
8.02
6.78
6.59
6.94
9.48
9.40
11.03
6.94
6.86
91
0.88
Bookvalue per sh¥
0.58
0.53
0.48
0.48
0.43
0.42
0.45
0.45
0.48
0.50
0.68
3.22%
(2.53%)
—
1.32
FCF per share¥
1.66
1.69
1.83
2.01
2.35
2.66
3.13
3.04
3.44
3.31
0.87
7.10%
8.19%
—
1.16
Dividend per sh¥
0.53
0.53
0.51
0.45
0.48
0.43
0.47
0.50
0.53
0.58
0.99
3.86%
(0.44%)
—
23.23
Div yield (avg)%
20.39
21.51
23.76
26.60
25.35
27.90
25.64
23.19
22.80
20.86
7.54
23.19
23.47
79
28.27
Payout ratio%
28.86
30.37
32.03
32.02
29.90
30.97
29.11
28.27
30.43
32.41
24.85
30.43
30.40
58
604.4
Shares (diluted)M
796.5
862.8
972.5
888.9
854.0
786.9
819.7
755.9
690.7
710.0
596.8
(3.63%)
(0.92%)
71
22.40
Buyback yield%
26.78
27.27
26.90
25.37
22.65
24.88
27.16
25.14
23.35
22.21
7.03
24.88
25.26
80
1.434
D/E ratiox
1.823
1.958
2.072
2.321
2.258
2.288
2.587
2.813
2.687
2.658
1.581
2.658
2.304
80
0.599
Enterprise value¥B
1.932
2.044
2.035
2.097
2.537
2.849
2.890
2.877
3.226
3.228
0.082
4.94%
5.77%
48
77.84
LT debt¥M
163.9
176.5
163.3
175.0
154.8
138.2
120.8
116.8
116.7
119.6
164.4
(5.03%)
(4.26%)
50
Revenue
¥1.579B
6.78%
1.00×
Cost of revenue
¥948.5M
6.41%
0.97×
Operating expenses
¥286.9M
7.08%
1.03×