1.735
Revenue¥B
0.901
0.943
0.990
1.047
1.101
1.135
1.180
1.252
1.286
1.366
1.904
4.41%
4.69%
11
22.91
Revenue growth%
9.67
10.70
12.37
14.39
12.86
11.61
13.26
13.95
14.44
16.11
7.09
13.95
13.06
28
5.21
Gross margin%
20.77
18.46
16.78
16.70
17.68
17.11
17.90
20.15
21.55
21.21
16.70
20.15
18.18
33
8.40
Operating margin%
9.90
7.65
5.33
6.94
6.42
6.65
8.47
10.66
9.35
9.71
23.75
9.35
8.06
5
4.96
Net margin%
29.93
28.99
30.30
27.42
28.02
25.04
25.41
25.18
23.57
26.27
17.10
25.18
26.84
82
37.18
P/E ratio (avg)x
29.11
30.98
31.37
34.51
32.48
33.90
34.81
33.70
32.36
36.45
36.68
33.90
33.09
70
25.32
EV/EBITx
50.18
56.09
59.22
54.87
62.80
58.07
57.00
65.56
66.29
63.54
37.04
63.54
58.64
91
7.52
FCF yield (avg)%
30.29
30.29
31.08
29.51
28.28
29.87
27.61
25.83
27.95
29.73
5.80
27.95
29.62
72
4.62
FCF margin%
13.70
13.86
14.72
15.59
17.32
19.70
20.34
18.17
20.23
20.65
14.96
20.23
17.75
44
1.133
FCF / Net incomex
0.237
0.256
0.250
0.249
0.242
0.280
0.321
0.306
0.311
0.315
0.368
0.311
0.268
87
4.85
ROIC%
15.87
14.75
16.13
14.53
14.53
14.73
15.17
17.59
15.46
17.87
4.49
15.46
15.31
12
16.63
Return on equity%
23.08
25.48
27.36
24.61
25.11
23.98
26.74
26.74
24.98
22.16
2.44
24.98
25.05
94
12.08
Return on assets%
25.09
25.49
23.75
21.58
22.77
23.16
23.39
21.13
22.71
24.49
28.32
23.16
23.28
21
0.39
EPS¥
0.87
0.81
0.86
0.96
1.09
1.08
1.03
0.95
1.03
1.10
0.42
0.29%
2.68%
—
16.93
EPS growth%
36.55
35.76
34.78
37.23
37.09
36.64
39.54
38.19
37.37
36.28
29.60
37.37
36.86
39
0.19
Bookvalue per sh¥
0.69
0.67
0.77
0.89
1.02
1.09
1.19
1.19
1.42
1.51
0.61
8.19%
8.24%
—
0.72
FCF per share¥
0.56
0.57
0.64
0.73
0.77
0.81
0.88
0.88
1.01
1.12
0.29
7.87%
7.26%
—
0.16
Dividend per sh¥
0.70
0.71
0.76
0.86
0.87
0.96
1.03
1.04
1.14
1.07
0.47
4.23%
4.77%
—
14.65
Div yield (avg)%
28.81
28.97
31.15
32.31
34.69
35.01
37.64
39.14
40.01
38.40
9.50
38.40
34.85
6
21.80
Payout ratio%
15.20
16.50
16.16
13.80
16.05
15.48
14.44
11.72
10.37
11.59
9.98
11.72
14.82
94
0.826
Shares (diluted)B
1.331
1.473
1.478
1.453
1.523
1.650
1.812
1.701
1.744
1.966
0.817
5.25%
3.81%
41
14.11
Buyback yield%
19.68
18.74
19.40
19.19
21.16
23.01
20.56
18.70
16.84
14.29
4.48
18.70
19.30
10
1.197
D/E ratiox
0.676
0.686
0.769
0.709
0.634
0.668
0.736
0.800
0.841
0.889
0.604
0.800
0.723
43
1,391
Enterprise value¥M
604.0
551.0
517.2
473.0
525.5
530.0
477.0
486.1
505.3
511.2
965.3
(0.55%)
(2.15%)
72
1.717
LT debt¥B
0.568
0.597
0.611
0.668
0.712
0.756
0.713
0.678
0.652
0.598
1.611
(3.41%)
0.08%
28
Revenue
¥1.366B
4.69%
1.00×
Cost of revenue
¥828.4M
4.78%
1.01×
Operating expenses
¥252.6M
4.60%
0.99×
Cash and investments
20.79%