0.728
Revenue¥B
0.824
0.895
0.961
1.029
1.110
1.169
1.270
1.372
1.483
1.595
0.811
7.51%
7.55%
75
21.54
Revenue growth%
9.43
10.05
10.19
10.22
7.37
10.02
7.09
4.75
4.86
3.68
9.06
4.86
8.40
72
14.90
Gross margin%
2.23
0.40
0.40
0.40
1.97
4.19
1.73
0.63
0.40
0.96
24.01
0.96
0.79
38
18.79
Operating margin%
15.84
15.35
16.23
14.80
13.36
11.96
12.02
13.87
12.72
15.02
24.14
12.72
14.33
21
24.60
Net margin%
7.47
5.42
6.05
4.97
2.96
2.90
3.27
5.67
6.28
8.26
16.93
5.67
5.55
58
11.48
P/E ratio (avg)x
35.01
35.04
34.93
40.21
40.66
46.43
56.15
62.99
72.38
81.80
28.57
62.99
43.54
33
33.76
EV/EBITx
24.12
23.70
24.52
22.37
21.11
20.48
19.27
17.88
18.95
18.60
34.91
18.95
20.79
32
11.85
FCF yield (avg)%
1.30
0.40
2.36
3.09
1.74
2.79
1.10
0.40
2.07
0.73
15.65
1.10
1.52
32
6.82
FCF margin%
26.17
25.67
23.92
24.54
26.86
27.27
25.35
26.43
25.68
26.79
16.36
26.43
25.93
15
0.908
FCF / Net incomex
0.262
0.237
0.234
0.230
0.241
0.261
0.244
0.261
0.261
0.228
0.822
0.261
0.243
9
22.54
ROIC%
10.28
11.89
12.71
11.35
12.52
14.08
16.07
15.12
14.55
14.73
19.07
14.73
13.40
13
23.61
Return on equity%
13.38
12.66
12.29
12.93
13.33
13.41
14.42
12.20
13.30
14.82
26.82
13.41
13.32
72
14.76
Return on assets%
0.40
1.49
3.47
3.61
0.64
0.40
2.04
3.75
1.61
2.74
6.34
2.04
1.82
27
6.61
EPS¥
11.02
10.38
9.31
9.93
10.36
9.20
9.55
9.99
10.03
9.55
6.80
(1.61%)
(0.51%)
—
20.08
EPS growth%
14.19
15.19
13.02
10.71
13.19
10.94
13.68
14.66
15.61
16.35
16.79
14.66
13.93
10
6.40
Bookvalue per sh¥
4.08
4.19
4.47
4.52
4.77
4.87
5.14
4.50
4.44
4.55
9.94
(0.94%)
1.20%
—
3.80
FCF per share¥
8.75
9.54
10.28
11.87
11.80
13.05
14.41
14.17
14.90
14.83
6.25
4.67%
5.30%
—
3.85
Dividend per sh¥
3.38
3.60
3.78
4.23
4.30
4.97
5.65
5.84
5.82
5.79
4.43
6.13%
5.12%
—
5.01
Div yield (avg)%
22.46
24.50
27.01
26.75
27.37
26.20
26.87
26.88
26.25
26.53
11.92
26.53
26.64
66
11.89
Payout ratio%
32.75
30.61
31.18
33.50
30.68
32.80
30.43
29.61
27.51
28.82
11.72
29.61
30.64
83
122.8
Shares (diluted)M
106.7
105.7
98.32
89.63
78.73
70.61
66.49
66.64
60.87
59.32
127.1
(5.50%)
(6.26%)
29
28.28
Buyback yield%
12.53
12.63
11.02
9.70
6.83
9.59
11.60
9.14
6.81
8.46
4.10
9.14
9.65
56
0.507
D/E ratiox
0.138
0.120
0.125
0.130
0.130
0.121
0.121
0.125
0.118
0.110
0.134
0.121
0.123
32
0.310
Enterprise value¥B
1.269
1.428
1.452
1.667
1.797
2.073
2.289
2.522
2.577
3.005
0.556
10.84%
9.28%
72
0.220
LT debt¥B
0.322
0.306
0.313
0.298
0.334
0.332
0.339
0.321
0.338
0.353
1.315
1.12%
2.16%
85
Revenue
¥1.595B
7.55%
1.00×
Cost of revenue
¥1.014B
7.89%
1.03×
Operating expenses
¥172.2M
6.92%
0.94×