1.365
Revenue¥B
1.474
1.552
1.586
1.623
1.690
1.740
1.769
1.834
1.883
1.989
1.495
3.31%
3.24%
46
3.51
Revenue growth%
2.82
5.60
6.30
7.76
7.06
9.87
12.38
11.88
13.13
14.18
17.63
12.38
8.82
20
24.77
Gross margin%
11.88
13.68
16.64
18.23
20.10
21.71
22.41
19.64
19.77
19.42
15.73
19.77
19.53
72
18.70
Operating margin%
10.76
9.97
11.68
13.91
16.03
15.36
17.05
20.03
22.52
24.48
19.81
20.03
15.69
85
27.87
Net margin%
3.67
3.71
2.04
0.40
0.40
0.40
0.40
1.86
1.36
0.40
3.22
0.40
0.88
80
19.64
P/E ratio (avg)x
22.13
22.82
21.27
19.77
19.22
18.64
20.88
19.40
21.74
21.95
16.92
20.88
21.07
52
35.88
EV/EBITx
38.13
39.30
40.91
36.26
31.49
33.81
32.65
28.62
29.65
31.05
10.77
31.05
33.23
52
26.79
FCF yield (avg)%
14.12
13.09
11.64
9.97
10.26
7.61
6.38
4.38
6.10
8.40
12.74
6.38
9.19
32
13.32
FCF margin%
25.01
26.34
28.75
29.39
26.87
27.89
28.76
26.49
25.51
28.10
28.81
27.89
27.38
67
1.784
FCF / Net incomex
0.650
0.733
0.857
0.913
0.910
0.971
1.121
1.302
1.390
1.432
0.712
1.302
0.942
80
17.78
ROIC%
19.92
21.53
20.20
19.20
16.64
16.35
18.94
17.26
15.98
18.81
21.47
17.26
18.88
19
18.65
Return on equity%
16.29
14.95
15.89
18.87
18.87
19.75
18.10
18.61
16.24
16.74
3.38
18.10
17.42
7
14.11
Return on assets%
18.76
18.26
17.44
18.36
15.45
13.49
12.64
13.40
13.68
15.63
5.21
13.49
15.54
32
5.20
EPS¥
6.63
7.19
7.18
7.75
8.67
9.68
9.91
10.13
9.45
8.73
5.82
0.13%
2.15%
—
18.91
EPS growth%
21.70
19.10
16.32
13.73
12.09
14.78
11.80
11.27
9.61
9.39
14.64
11.27
12.91
14
2.81
Bookvalue per sh¥
4.10
4.69
5.48
5.95
6.64
7.65
8.38
8.49
9.44
10.22
3.31
9.00%
10.04%
—
1.45
FCF per share¥
7.81
9.25
10.53
11.96
12.26
12.84
14.53
15.76
16.94
18.69
5.96
8.80%
10.65%
—
4.31
Dividend per sh¥
6.83
7.17
6.59
6.93
7.30
7.93
8.34
9.21
8.92
9.46
6.32
5.32%
4.05%
—
8.16
Div yield (avg)%
4.84
2.40
3.78
1.56
0.40
0.40
1.52
1.89
3.49
5.53
27.63
1.89
2.14
27
20.23
Payout ratio%
17.78
16.76
17.24
15.38
14.48
16.53
13.56
16.53
17.51
19.42
27.15
16.53
16.65
13
130.6
Shares (diluted)M
180.8
196.0
193.4
211.8
239.9
248.9
247.8
255.2
283.9
287.0
135.3
3.65%
6.51%
93
25.81
Buyback yield%
24.39
23.65
22.69
21.92
19.23
16.45
18.37
21.32
24.04
24.97
8.92
21.32
22.31
95
1.108
D/E ratiox
1.177
1.214
1.199
1.303
1.209
1.343
1.493
1.394
1.321
1.365
1.068
1.365
1.312
43
1,478
Enterprise value¥M
722.4
706.9
682.4
745.3
785.0
748.9
735.5
811.1
845.6
866.6
316.9
2.00%
1.42%
59
1.341
LT debt¥B
0.258
0.289
0.313
0.333
0.349
0.399
0.406
0.453
0.513
0.558
1.727
9.88%
9.39%
21
Revenue
¥1.989B
3.24%
1.00×
Cost of revenue
¥1.293B
3.26%
1.00×
Operating expenses
¥391.4M
3.10%
0.99×
Property and equipment
18.79%
Goodwill & intangibles
17.92%