0.915
Revenue¥B
2.282
2.441
2.552
2.742
2.953
3.091
3.262
3.464
3.713
3.975
0.969
6.13%
6.50%
15
24.24
Revenue growth%
20.88
17.96
17.92
20.77
19.46
17.94
15.16
12.97
10.47
9.64
6.82
12.97
17.93
37
16.16
Gross margin%
7.89
7.18
9.45
6.77
9.14
9.85
11.45
12.25
13.42
16.10
9.51
12.25
9.65
44
25.24
Operating margin%
21.04
20.53
22.49
19.95
18.95
20.14
17.23
14.95
15.64
14.11
8.57
15.64
19.45
54
23.41
Net margin%
32.03
31.88
31.50
30.35
32.96
33.71
34.70
33.32
34.43
36.66
6.84
34.43
33.14
78
10.23
P/E ratio (avg)x
30.42
27.97
25.44
21.59
21.00
20.29
20.98
18.45
16.69
17.75
7.458
18.45
20.99
50
13.61
EV/EBITx
17.66
19.65
21.07
22.72
21.33
23.29
23.81
25.88
26.95
26.38
34.67
25.88
23.00
20
13.28
FCF yield (avg)%
7.00
5.02
2.32
0.40
2.48
5.05
5.64
3.61
6.13
3.86
18.80
5.05
4.44
11
18.30
FCF margin%
29.41
27.53
25.30
22.50
20.63
18.85
17.25
16.48
19.18
21.41
14.40
18.85
21.02
32
0.876
FCF / Net incomex
2.568
2.493
2.975
3.011
2.917
3.302
3.795
4.442
5.099
5.288
1.366
4.442
3.157
45
10.92
ROIC%
8.83
5.91
5.12
4.73
4.63
5.14
7.92
9.32
10.59
9.71
3.42
9.32
6.91
12
20.22
Return on equity%
24.78
23.79
26.48
25.49
22.83
21.31
22.24
21.62
24.11
25.52
21.39
22.24
23.95
89
23.04
Return on assets%
19.93
18.70
17.06
18.60
19.62
18.81
19.16
18.46
15.65
17.09
3.17
18.46
18.65
83
8.24
EPS¥
4.53
4.92
5.76
5.61
6.22
6.83
6.93
7.73
8.69
8.78
8.54
7.14%
8.59%
—
26.80
EPS growth%
15.58
14.40
14.53
12.45
9.63
6.93
7.20
5.92
4.87
6.42
24.20
6.42
8.41
90
6.01
Bookvalue per sh¥
20.23
21.43
22.10
26.49
28.38
33.45
34.40
36.64
37.03
42.96
2.59
8.65%
7.86%
—
13.68
FCF per share¥
7.51
7.46
7.26
6.49
5.91
5.97
6.50
7.08
7.16
8.01
13.04
6.28%
(0.48%)
—
10.10
Dividend per sh¥
15.23
17.11
16.75
16.47
16.53
18.88
18.14
20.81
23.75
22.52
6.38
6.38%
4.63%
—
5.66
Div yield (avg)%
19.29
17.83
19.33
18.94
21.83
19.97
20.23
18.40
15.41
13.32
16.37
18.40
19.11
21
17.05
Payout ratio%
15.90
16.04
15.16
12.91
12.68
13.93
11.85
11.90
14.09
14.33
11.50
13.93
14.01
6
59.98
Shares (diluted)M
72.65
79.92
76.23
72.99
74.01
79.53
84.51
87.08
83.27
82.97
60.81
2.31%
2.34%
66
28.16
Buyback yield%
3.71
3.09
3.99
5.55
6.29
7.41
7.19
6.06
9.03
10.21
20.96
7.41
6.18
23
0.436
D/E ratiox
0.505
0.570
0.599
0.582
0.663
0.675
0.731
0.679
0.673
0.623
1.331
0.675
0.643
53
2.928
Enterprise value¥B
2.807
3.038
3.278
3.567
3.828
4.103
4.819
5.519
6.147
5.987
2.953
9.36%
9.27%
47
2.435
LT debt¥B
3.149
3.542
3.515
3.830
4.147
4.354
4.771
4.725
5.111
5.218
2.336
4.70%
6.04%
36
Revenue
¥3.975B
6.50%
1.00×
Cost of revenue
¥2.471B
6.42%
0.99×
Operating expenses
¥783.5M
6.46%
1.00×