0.415
Revenue¥B
0.782
0.849
0.901
0.973
1.048
1.140
1.238
1.324
1.439
1.518
0.430
7.70%
7.42%
35
14.62
Revenue growth%
15.88
13.90
15.29
12.89
14.43
13.08
15.72
14.27
15.11
13.74
11.47
14.27
14.35
83
15.98
Gross margin%
6.75
6.63
9.47
10.12
12.32
10.21
12.54
10.55
8.98
9.79
6.09
10.21
9.96
65
24.22
Operating margin%
11.71
14.59
14.74
13.14
15.98
16.12
14.14
16.85
14.40
13.36
6.84
14.40
14.49
12
8.92
Net margin%
7.05
8.42
6.49
5.83
3.09
3.18
0.94
0.40
1.83
4.41
15.85
1.83
3.79
9
11.14
P/E ratio (avg)x
24.60
23.43
23.04
22.01
22.39
22.80
21.70
20.30
22.74
25.40
18.88
22.74
22.77
33
8.362
EV/EBITx
16.55
18.61
20.91
22.07
21.76
24.88
24.65
24.31
24.22
24.28
11.14
24.31
23.15
51
25.43
FCF yield (avg)%
20.52
17.56
14.64
17.42
16.14
13.45
14.47
14.91
17.06
15.44
13.84
14.91
15.79
68
29.79
FCF margin%
8.23
5.86
4.02
1.73
2.84
2.27
3.92
3.92
3.30
4.00
27.54
3.92
3.92
49
0.504
FCF / Net incomex
1.007
1.095
1.098
1.115
1.117
1.006
1.028
0.974
1.055
1.055
1.261
1.028
1.055
59
28.37
ROIC%
23.40
24.37
22.09
20.23
18.77
17.79
18.95
20.73
22.57
24.94
21.36
20.73
21.41
57
16.62
Return on equity%
19.41
16.89
19.21
17.35
17.95
18.31
20.49
22.28
20.79
22.82
23.54
20.79
19.31
43
11.30
Return on assets%
21.03
22.77
21.86
18.89
20.39
18.68
16.41
14.16
16.32
17.82
11.31
16.41
18.78
43
1.42
EPS¥
1.64
1.50
1.50
1.57
1.59
1.72
1.71
1.57
1.69
1.70
1.54
1.34%
(0.02%)
—
15.99
EPS growth%
25.52
22.70
21.59
22.35
20.24
18.72
18.81
20.52
19.67
21.71
29.20
19.67
21.06
25
1.35
Bookvalue per sh¥
0.41
0.40
0.42
0.43
0.39
0.35
0.33
0.32
0.28
0.27
0.91
(6.59%)
(3.62%)
—
1.52
FCF per share¥
1.31
1.40
1.41
1.35
1.21
1.09
1.20
1.31
1.25
1.27
1.23
0.93%
0.60%
—
0.29
Dividend per sh¥
2.28
2.54
2.60
3.10
3.04
3.52
4.16
4.72
5.26
5.94
1.07
14.32%
10.91%
—
27.25
Div yield (avg)%
28.00
29.59
27.90
24.98
27.47
28.83
30.00
27.63
27.54
27.93
27.24
27.93
27.91
61
22.89
Payout ratio%
17.20
17.07
15.64
14.91
14.72
15.89
12.98
11.70
10.39
13.25
29.81
12.98
14.82
34
202.5
Shares (diluted)M
234.1
227.8
242.0
235.8
237.6
231.0
258.4
247.6
257.9
253.8
199.4
1.33%
0.95%
40
11.65
Buyback yield%
27.84
28.51
29.22
31.94
29.62
29.90
27.68
28.96
28.21
27.84
4.94
28.21
28.74
37
1.205
D/E ratiox
0.467
0.449
0.485
0.462
0.455
0.425
0.460
0.422
0.418
0.390
0.217
0.422
0.452
22
1,432
Enterprise value¥M
477.1
513.6
540.4
542.5
487.7
458.1
434.0
409.7
366.5
398.3
651.1
(3.97%)
(1.49%)
17
592.7
LT debt¥M
122.6
135.6
157.1
166.3
178.1
204.5
242.5
244.5
290.9
305.1
386.9
11.36%
11.20%
83
Revenue
¥1.518B
7.42%
1.00×
Cost of revenue
¥918.1M
7.55%
1.01×
Operating expenses
¥292.0M
7.36%
0.99×