1.125
Revenue¥B
0.769
0.798
0.808
0.840
0.862
0.866
0.898
0.911
0.915
0.933
1.165
1.61%
2.06%
36
15.86
Revenue growth%
13.65
16.29
17.24
19.19
20.26
21.29
23.17
24.85
24.44
26.96
29.76
24.44
20.77
89
12.77
Gross margin%
22.48
24.43
24.71
25.71
26.49
28.51
30.34
33.11
35.77
35.45
26.59
33.11
27.50
88
17.51
Operating margin%
25.18
25.32
24.38
23.37
25.95
26.08
23.90
21.61
22.60
22.53
17.87
22.60
24.14
81
21.67
Net margin%
10.09
7.45
7.72
9.04
10.91
8.97
7.81
6.93
5.65
8.27
26.52
7.81
8.04
47
19.23
P/E ratio (avg)x
11.53
13.33
15.31
16.11
17.47
19.52
20.79
20.28
20.86
20.95
11.29
20.79
18.49
87
34.61
EV/EBITx
27.43
29.97
31.20
32.57
33.47
40.39
42.40
45.93
52.32
62.72
23.84
45.93
36.93
73
17.48
FCF yield (avg)%
23.11
22.84
21.36
22.52
20.81
20.33
21.50
23.34
25.80
27.93
10.27
23.34
22.68
79
19.20
FCF margin%
20.76
21.44
20.38
22.20
22.21
20.34
21.82
21.76
19.11
17.04
12.87
20.34
21.10
16
1.103
FCF / Net incomex
0.974
1.087
1.073
1.222
1.307
1.331
1.350
1.413
1.529
1.662
1.571
1.413
1.319
63
21.26
ROIC%
22.67
20.68
21.74
20.92
21.11
20.84
20.33
21.26
20.23
18.54
18.61
20.33
20.88
61
22.69
Return on equity%
13.67
12.63
15.31
15.93
16.11
16.63
18.83
21.81
18.95
17.82
13.60
18.83
16.37
88
3.95
Return on assets%
38.41
39.27
40.66
43.51
43.71
45.46
46.60
44.11
41.17
42.19
25.31
44.11
42.85
37
1.40
EPS¥
3.25
3.51
3.14
2.88
3.15
3.22
3.58
3.98
4.34
4.61
1.48
7.91%
4.22%
—
27.71
EPS growth%
29.94
27.54
29.65
31.55
32.14
31.48
31.43
29.62
30.95
29.76
13.10
30.95
30.44
54
1.31
Bookvalue per sh¥
2.23
2.24
2.36
2.54
2.53
2.79
2.67
2.86
3.21
3.49
1.84
6.64%
5.97%
—
0.55
FCF per share¥
3.23
3.45
3.41
3.24
3.41
3.46
3.60
4.08
4.10
4.44
2.94
5.43%
2.69%
—
2.60
Dividend per sh¥
2.30
2.32
2.17
2.29
2.31
2.05
2.04
2.13
2.00
1.79
0.97
(4.97%)
(2.89%)
—
18.86
Div yield (avg)%
17.76
18.93
18.11
17.75
15.89
17.59
14.99
13.32
15.86
14.79
25.25
14.99
16.74
57
28.66
Payout ratio%
21.36
22.93
21.07
18.17
20.97
20.03
17.52
17.98
17.02
17.71
11.11
17.71
19.10
12
217.2
Shares (diluted)M
143.1
138.3
118.8
124.4
134.1
136.2
135.2
132.6
139.6
144.0
224.6
1.43%
(0.31%)
76
17.55
Buyback yield%
28.82
29.38
28.15
28.02
26.69
23.87
23.65
26.30
29.21
31.23
22.52
26.30
28.09
94
0.239
D/E ratiox
1.802
1.855
1.955
2.063
2.239
2.323
2.292
2.382
2.324
2.537
0.454
2.324
2.265
67
0.145
Enterprise value¥B
0.968
1.021
1.015
0.934
0.991
1.038
1.036
0.893
0.761
0.737
0.477
(5.75%)
(3.88%)
45
0.877
LT debt¥B
0.445
0.416
0.441
0.458
0.469
0.463
0.463
0.457
0.465
0.480
1.061
0.46%
1.77%
39
Revenue
¥933.2M
2.06%
1.00×
Cost of revenue
¥435.8M
2.20%
1.01×
Operating expenses
¥191.2M
1.25%
0.92×