0.708
Revenue¥B
1.042
1.133
1.218
1.319
1.405
1.493
1.642
1.775
1.959
2.146
0.757
8.83%
8.38%
70
25.16
Revenue growth%
1.50
3.64
4.27
5.08
6.92
4.70
1.89
2.85
5.62
4.10
16.49
4.10
4.19
19
16.68
Gross margin%
4.75
6.73
7.24
7.46
8.67
8.05
6.16
3.22
1.22
2.15
14.28
3.22
6.45
5
14.65
Operating margin%
18.09
19.73
17.48
17.65
16.87
18.24
17.61
18.61
20.20
22.11
15.55
18.61
18.16
5
23.63
Net margin%
11.40
13.86
16.17
16.31
18.77
19.42
17.71
15.95
13.74
12.79
20.46
15.95
16.06
64
11.78
P/E ratio (avg)x
7.516
6.990
6.837
6.876
7.089
7.339
7.450
6.758
6.177
6.049
28.54
6.758
6.933
83
8.429
EV/EBITx
22.17
20.03
18.01
19.70
18.01
16.31
15.92
16.28
15.16
15.52
30.00
15.92
17.16
19
24.37
FCF yield (avg)%
9.42
9.54
8.45
7.65
4.83
6.14
4.02
6.73
4.42
5.80
11.30
5.80
6.43
35
21.36
FCF margin%
22.34
22.03
22.59
19.63
18.12
16.78
18.65
20.20
19.44
21.40
29.96
19.44
19.92
35
1.636
FCF / Net incomex
0.323
0.341
0.382
0.372
0.376
0.371
0.330
0.344
0.310
0.343
0.684
0.343
0.343
90
21.93
ROIC%
25.07
27.86
30.61
30.38
28.13
27.31
27.40
29.40
29.36
31.69
16.02
29.36
28.74
80
3.92
Return on equity%
7.33
7.75
10.61
13.44
15.66
16.82
17.92
20.45
19.04
20.67
8.19
19.04
16.24
5
18.33
Return on assets%
20.66
21.77
22.76
23.87
24.95
24.42
21.71
18.95
19.00
21.55
12.78
21.55
21.74
84
3.35
EPS¥
2.48
2.76
3.06
3.06
3.16
2.87
2.95
3.22
3.48
3.76
3.63
3.51%
4.50%
—
4.85
EPS growth%
6.68
4.20
6.60
4.03
1.42
0.50
2.96
5.29
3.21
0.40
17.55
2.96
3.62
70
1.83
Bookvalue per sh¥
2.21
2.23
2.25
1.98
1.85
1.58
1.37
1.22
1.24
1.18
1.80
(8.65%)
(7.50%)
—
2.46
FCF per share¥
2.19
2.03
2.13
1.98
2.11
2.19
2.31
2.19
2.02
1.87
3.32
(2.32%)
(0.41%)
—
1.81
Dividend per sh¥
1.59
1.47
1.32
1.24
1.31
1.28
1.22
1.32
1.37
1.30
0.63
(0.17%)
(1.26%)
—
24.51
Div yield (avg)%
0.40
2.21
2.78
1.76
1.92
1.98
2.88
3.04
0.49
0.40
22.29
1.98
1.95
92
14.51
Payout ratio%
0.40
0.40
0.40
0.40
0.40
2.22
1.28
1.46
2.71
4.07
21.89
2.22
0.84
78
392.0
Shares (diluted)M
695.2
799.7
759.6
745.0
715.2
745.3
736.2
814.9
929.6
987.8
404.6
6.67%
3.93%
58
25.92
Buyback yield%
29.64
30.90
31.37
33.08
34.13
32.68
33.98
36.12
35.68
33.18
13.66
33.98
33.13
94
0.509
D/E ratiox
1.811
1.884
1.824
1.596
1.478
1.605
1.708
1.665
1.656
1.814
0.302
1.665
1.686
19
2.052
Enterprise value¥B
0.624
0.718
0.848
0.903
1.060
1.068
1.271
1.426
1.598
1.779
1.665
10.91%
11.52%
33
1.266
LT debt¥B
1.262
1.245
1.189
1.027
1.100
0.975
1.021
0.987
0.958
0.907
1.853
(3.77%)
(4.73%)
66
Revenue
¥2.146B
8.38%
1.00×
Cost of revenue
¥1.342B
8.67%
1.03×
Operating expenses
¥230.4M
8.39%
1.00×