0.094
Revenue¥B
1.445
1.495
1.520
1.553
1.576
1.628
1.660
1.681
1.704
1.721
0.098
1.77%
1.96%
68
20.74
Revenue growth%
33.06
34.21
35.59
35.07
37.12
39.34
37.50
35.20
35.34
34.32
27.17
35.34
35.27
6
19.19
Gross margin%
10.89
9.89
11.94
9.70
11.02
8.31
8.68
11.00
10.10
11.21
13.84
10.10
10.49
91
13.29
Operating margin%
12.69
13.78
12.19
11.39
13.92
15.94
13.61
13.75
13.96
15.16
25.13
13.96
13.76
89
3.87
Net margin%
27.30
26.01
28.79
31.59
32.16
35.09
35.92
37.45
37.67
39.43
25.41
37.45
33.62
48
17.22
P/E ratio (avg)x
10.26
10.04
9.138
9.573
8.714
9.325
8.997
8.966
9.504
10.27
8.115
9.325
9.414
6
23.59
EV/EBITx
54.68
62.10
73.33
75.26
80.08
81.71
87.56
84.38
93.45
102.1
18.97
87.56
80.89
20
13.74
FCF yield (avg)%
12.68
12.40
10.13
12.92
13.77
14.53
14.65
14.98
13.50
11.62
11.21
14.53
13.21
18
10.12
FCF margin%
15.65
17.40
19.53
17.92
16.40
15.00
15.91
15.56
17.23
16.66
2.86
15.91
16.53
88
1.389
FCF / Net incomex
1.319
1.215
1.310
1.331
1.209
1.245
1.199
1.189
1.207
1.228
1.550
1.207
1.222
23
14.96
ROIC%
5.83
3.77
1.68
2.33
0.40
0.40
0.40
3.19
0.79
3.24
23.36
0.79
2.00
60
14.83
Return on equity%
8.20
8.77
5.78
7.26
4.36
2.74
1.36
3.54
6.19
3.28
24.69
3.28
5.07
9
12.68
Return on assets%
9.64
11.15
10.95
11.67
10.01
8.49
5.87
3.66
2.05
1.59
8.74
3.66
9.06
24
0.81
EPS¥
1.18
1.13
1.29
1.42
1.66
1.81
1.99
2.04
2.09
1.96
0.86
3.30%
5.84%
—
22.73
EPS growth%
4.93
5.12
5.80
6.61
8.59
9.45
11.99
11.69
14.61
16.43
12.83
11.99
9.02
17
1.92
Bookvalue per sh¥
1.51
1.50
1.64
1.71
1.86
2.05
2.33
2.58
2.97
2.87
2.13
9.00%
6.13%
—
2.21
FCF per share¥
2.80
3.20
3.83
4.14
4.47
4.48
4.57
4.78
5.37
6.21
0.32
6.82%
9.04%
—
1.13
Dividend per sh¥
2.08
2.15
2.32
2.43
2.91
3.17
3.14
3.05
3.45
4.04
0.63
6.73%
7.28%
—
17.05
Div yield (avg)%
13.09
12.90
12.95
14.80
15.26
17.10
16.43
18.81
16.52
18.72
18.05
17.10
15.85
33
6.43
Payout ratio%
6.78
5.99
6.22
5.85
7.77
9.38
6.83
8.70
8.46
8.13
23.26
8.46
7.30
39
313.5
Shares (diluted)M
329.6
354.6
353.4
395.3
435.4
404.8
441.0
467.1
494.6
555.3
319.7
4.99%
5.90%
72
19.38
Buyback yield%
24.08
26.11
26.66
26.90
24.27
26.75
28.24
29.06
26.86
25.41
3.23
26.86
26.70
59
0.621
D/E ratiox
1.106
1.021
0.994
0.959
1.068
1.138
1.293
1.210
1.147
1.036
1.270
1.147
1.087
9
1,068
Enterprise value¥M
351.5
303.6
280.8
247.9
230.0
240.0
246.1
210.1
185.9
172.5
366.7
(5.58%)
(6.65%)
78
0.799
LT debt¥B
2.498
2.793
3.062
3.095
3.094
3.097
3.307
3.211
3.347
3.287
0.574
1.22%
3.85%
45
Revenue
¥1.721B
1.96%
1.00×
Cost of revenue
¥1.018B
1.98%
1.00×
Operating expenses
¥300.7M
2.48%
1.05×