3.006
Revenue¥B
1.538
1.629
1.771
1.896
2.024
2.154
2.371
2.510
2.756
2.961
3.209
7.91%
7.48%
22
13.17
Revenue growth%
3.74
1.84
0.57
0.40
0.40
2.30
0.40
0.45
2.36
5.12
9.28
2.30
1.21
25
16.55
Gross margin%
3.84
6.31
4.90
2.65
1.20
1.04
0.40
0.40
2.47
4.60
22.66
1.04
2.56
60
26.07
Operating margin%
24.74
24.76
22.18
24.28
26.61
24.57
24.69
25.83
24.67
21.76
14.86
24.67
24.68
67
28.75
Net margin%
16.43
14.33
15.38
15.70
15.95
16.54
18.90
17.83
15.87
16.42
14.63
16.54
16.18
57
28.22
P/E ratio (avg)x
20.73
23.15
27.85
28.77
28.64
34.23
37.35
42.89
46.93
55.68
12.57
42.89
31.50
35
26.33
EV/EBITx
29.07
34.59
40.98
49.56
49.92
52.74
51.71
55.37
57.24
60.86
13.66
55.37
50.81
78
26.48
FCF yield (avg)%
10.30
8.68
9.26
11.57
10.15
7.42
8.34
9.15
8.76
8.05
15.72
8.34
8.95
30
29.83
FCF margin%
21.07
22.91
23.09
25.53
23.30
20.94
19.21
19.78
17.83
19.09
5.65
19.21
21.00
95
1.159
FCF / Net incomex
0.713
0.772
0.800
0.876
0.886
0.845
0.823
0.768
0.728
0.769
1.354
0.769
0.786
79
19.59
ROIC%
8.95
10.13
12.66
13.26
12.91
15.76
14.85
13.51
11.77
14.71
3.70
14.71
13.09
15
12.64
Return on equity%
23.39
22.52
21.75
21.92
22.07
20.85
21.43
19.61
21.58
19.11
29.05
20.85
21.67
19
25.82
Return on assets%
27.14
29.34
26.37
23.78
25.95
24.34
23.61
26.12
25.14
22.68
24.21
24.34
25.54
46
1.08
EPS¥
3.17
3.46
3.30
3.40
3.14
3.63
3.59
3.47
3.43
3.17
1.19
0.20%
0.96%
—
3.09
EPS growth%
8.93
10.68
9.85
8.50
11.32
11.55
11.71
9.87
12.53
10.00
15.98
11.55
10.34
87
2.42
Bookvalue per sh¥
1.07
1.17
1.15
1.37
1.62
1.88
2.01
2.36
2.56
2.70
1.94
10.73%
10.16%
—
2.52
FCF per share¥
1.27
1.30
1.27
1.22
1.28
1.40
1.26
1.38
1.45
1.52
2.04
3.52%
2.68%
—
0.72
Dividend per sh¥
2.53
2.55
2.83
2.53
2.30
2.31
2.08
1.88
1.68
1.81
1.24
(4.67%)
(2.77%)
—
5.53
Div yield (avg)%
20.71
21.67
19.13
21.13
19.10
17.67
20.24
21.45
21.28
19.11
8.26
20.24
20.47
37
6.11
Payout ratio%
10.90
8.12
10.93
13.52
11.54
12.74
13.94
13.63
15.17
17.26
17.65
13.94
13.13
48
1.055
Shares (diluted)B
1.446
1.536
1.818
1.884
1.872
1.789
1.779
2.077
2.006
2.200
1.025
3.29%
5.81%
76
5.58
Buyback yield%
29.47
28.44
29.42
28.13
26.34
29.22
27.18
26.65
29.56
28.51
10.33
28.51
28.48
18
0.834
D/E ratiox
0.661
0.705
0.766
0.798
0.757
0.851
0.836
0.897
0.832
0.837
0.420
0.837
0.815
63
2.835
Enterprise value¥B
1.165
1.225
1.100
1.212
1.084
1.092
1.062
1.118
1.082
1.188
1.583
1.86%
0.10%
81
1.862
LT debt¥B
4.917
5.370
5.216
5.844
6.376
6.982
7.200
8.290
8.137
8.015
3.781
4.68%
6.43%
82
Revenue
¥2.961B
7.48%
1.00×
Cost of revenue
¥1.864B
7.61%
1.01×
Operating expenses
¥433.0M
7.48%
1.00×