0.289
Revenue¥B
1.033
1.030
1.041
1.040
1.053
1.086
1.095
1.091
1.101
1.090
0.309
0.70%
0.77%
25
7.31
Revenue growth%
15.94
17.64
19.82
22.20
23.59
25.43
22.59
24.19
24.00
25.55
26.66
24.19
23.09
68
13.41
Gross margin%
19.69
22.50
22.87
23.65
22.89
22.99
23.12
21.28
22.79
21.91
8.69
22.79
22.83
48
9.41
Operating margin%
29.34
28.37
28.17
26.23
23.44
24.84
23.02
25.68
22.74
23.59
12.34
23.59
25.26
7
16.87
Net margin%
34.14
31.94
32.76
32.58
31.31
31.26
29.07
31.41
31.62
33.57
28.03
31.41
31.78
38
10.97
P/E ratio (avg)x
27.00
28.46
30.27
35.05
40.59
40.39
45.45
48.15
48.07
45.03
36.89
45.45
40.49
37
35.94
EV/EBITx
31.58
36.05
41.91
44.60
50.96
53.03
59.11
63.83
73.56
81.69
6.762
63.83
51.99
86
26.32
FCF yield (avg)%
11.99
9.50
9.92
11.82
9.78
11.56
14.51
15.33
14.99
17.36
4.20
14.99
11.91
66
16.74
FCF margin%
17.47
17.75
17.80
20.44
18.85
21.42
21.57
24.16
22.97
21.98
29.03
21.98
20.93
17
1.414
FCF / Net incomex
0.629
0.644
0.594
0.640
0.635
0.615
0.604
0.665
0.734
0.737
0.400
0.665
0.638
55
8.53
ROIC%
4.60
6.05
8.81
6.78
7.67
5.41
2.42
1.94
0.40
0.40
29.75
1.94
5.00
22
5.91
Return on equity%
4.75
1.79
2.56
0.75
0.40
0.40
0.40
0.40
0.40
0.40
25.48
0.40
0.40
68
11.16
Return on assets%
10.16
10.72
12.42
12.21
9.25
10.06
8.31
7.58
6.90
5.57
11.63
7.58
9.65
82
0.56
EPS¥
1.92
2.18
2.06
2.34
2.68
2.82
2.85
2.86
2.86
3.28
0.58
4.10%
5.79%
—
23.08
EPS growth%
31.65
33.64
32.60
34.84
32.86
34.04
32.98
30.97
33.84
31.24
5.97
32.98
32.92
36
1.10
Bookvalue per sh¥
0.93
0.88
0.75
0.79
0.84
0.80
0.69
0.62
0.64
0.66
1.00
(4.74%)
(3.35%)
—
0.77
FCF per share¥
2.19
2.46
2.88
3.39
4.11
4.53
4.97
5.21
6.21
6.31
0.91
8.94%
11.85%
—
0.47
Dividend per sh¥
0.42
0.40
0.44
0.42
0.43
0.49
0.49
0.54
0.52
0.57
0.23
5.62%
4.15%
—
21.48
Div yield (avg)%
26.86
28.19
27.63
27.06
28.45
30.78
33.09
31.96
31.87
31.65
9.94
31.87
29.61
67
2.93
Payout ratio%
5.65
6.44
5.72
5.08
7.48
9.48
10.81
12.95
15.93
14.46
10.10
12.95
8.48
54
534.1
Shares (diluted)M
598.9
616.8
695.3
691.0
766.4
781.8
865.2
807.1
832.2
863.9
514.5
2.42%
3.55%
24
6.97
Buyback yield%
22.67
24.46
22.65
22.42
24.34
25.96
25.70
23.49
26.39
28.64
25.49
25.96
24.40
31
1.196
D/E ratiox
1.835
2.033
2.378
2.487
2.535
2.808
3.004
3.458
3.534
3.577
0.876
3.458
2.672
66
601.3
Enterprise value¥M
367.4
334.8
345.9
316.5
337.5
314.9
321.2
319.6
326.2
293.9
920.7
(2.73%)
(2.58%)
13
190.7
LT debt¥M
339.4
343.1
311.2
339.4
298.1
310.8
311.7
330.2
290.7
302.5
296.9
0.29%
(0.52%)
15
Revenue
¥1.090B
0.77%
1.00×
Cost of revenue
¥737.1M
0.43%
0.97×
Operating expenses
¥181.6M
1.76%
1.10×