0.404
Revenue¥B
2.093
2.176
2.226
2.312
2.358
2.457
2.523
2.649
2.737
2.861
0.452
3.95%
3.37%
6
3.03
Revenue growth%
23.20
20.31
18.78
17.39
19.19
21.91
21.68
23.83
23.50
24.09
10.46
23.50
21.80
36
25.43
Gross margin%
24.52
22.02
22.81
22.09
20.73
21.44
19.17
18.08
19.30
21.88
14.35
19.30
21.66
78
11.36
Operating margin%
19.33
21.64
19.66
19.32
21.94
20.43
18.87
20.12
19.35
22.01
3.45
20.12
19.89
24
17.28
Net margin%
13.34
11.82
14.60
13.91
14.58
11.99
13.61
13.75
16.55
13.66
26.51
13.66
13.71
32
10.20
P/E ratio (avg)x
28.17
27.28
32.64
33.87
37.92
42.60
49.40
51.70
58.30
59.20
26.64
51.70
40.26
9
23.29
EV/EBITx
29.29
28.45
26.73
24.84
26.31
24.23
26.48
29.52
28.42
25.85
37.82
26.48
26.60
91
29.16
FCF yield (avg)%
11.61
9.78
8.17
5.28
3.23
2.84
4.26
6.90
3.92
3.88
28.25
3.92
4.77
86
17.63
FCF margin%
0.54
3.43
3.84
2.35
1.15
2.95
3.65
5.24
3.58
2.17
28.47
3.58
3.19
90
0.880
FCF / Net incomex
1.401
1.572
1.531
1.659
1.568
1.609
1.700
1.561
1.572
1.602
0.676
1.602
1.572
66
23.58
ROIC%
17.45
14.57
15.41
13.87
16.71
15.31
17.65
16.30
15.25
14.12
11.50
15.31
15.36
66
15.80
Return on equity%
7.07
6.83
5.79
7.85
9.02
9.47
9.79
11.11
11.62
12.59
19.93
11.11
9.24
67
29.16
Return on assets%
26.33
28.60
27.76
25.32
22.82
24.86
23.77
24.44
23.95
21.10
7.18
23.95
24.65
50
1.36
EPS¥
0.82
0.93
0.98
1.02
0.94
0.87
0.85
0.89
0.98
1.05
1.48
2.29%
1.76%
—
24.65
EPS growth%
28.99
26.53
28.83
26.93
26.64
27.44
26.52
26.42
25.83
27.62
20.83
26.52
26.79
32
2.49
Bookvalue per sh¥
3.43
3.63
3.49
3.51
3.36
3.81
3.78
3.62
3.45
3.96
2.74
3.33%
2.24%
—
0.59
FCF per share¥
3.92
4.55
5.18
5.53
5.56
5.86
6.52
6.51
7.59
7.77
0.53
6.94%
6.47%
—
2.62
Dividend per sh¥
1.01
1.04
0.99
0.92
0.88
0.91
0.90
0.92
0.92
0.92
2.17
0.88%
(0.20%)
—
3.75
Div yield (avg)%
28.12
26.77
28.64
27.05
26.18
28.75
26.73
25.77
26.61
29.47
5.57
26.73
26.91
6
22.99
Payout ratio%
28.64
30.82
28.28
28.63
26.14
25.07
22.25
24.28
22.88
23.39
23.18
23.39
25.60
40
444.6
Shares (diluted)M
268.4
288.9
311.9
337.9
343.4
326.9
298.6
298.8
267.9
236.9
443.0
(7.16%)
(2.34%)
68
13.24
Buyback yield%
7.71
8.85
7.33
9.07
9.82
10.44
8.30
7.62
9.03
7.34
18.56
8.30
8.58
22
1.785
D/E ratiox
2.779
2.872
3.181
3.732
3.996
4.022
3.976
4.261
4.811
4.835
0.693
4.261
3.986
29
0.288
Enterprise value¥B
2.129
2.146
2.410
2.573
2.577
2.630
2.920
2.903
3.282
3.770
2.314
7.91%
5.42%
12
3.007
LT debt¥B
0.236
0.229
0.216
0.218
0.241
0.234
0.243
0.227
0.213
0.225
1.464
(1.32%)
(0.51%)
42
Revenue
¥2.861B
3.37%
1.00×
Cost of revenue
¥1.800B
3.24%
0.99×
Operating expenses
¥460.2M
4.02%
1.06×