0.224
Revenue¥B
0.493
0.527
0.566
0.625
0.683
0.757
0.819
0.889
0.975
1.049
0.245
8.97%
8.51%
39
27.23
Revenue growth%
26.72
24.45
24.24
23.11
20.57
23.23
20.65
21.75
19.38
19.22
17.63
20.65
22.43
53
13.14
Gross margin%
5.85
4.26
5.33
5.77
5.33
6.23
4.97
4.83
4.33
2.74
11.98
4.83
5.15
39
2.27
Operating margin%
14.66
16.06
14.92
14.71
14.48
12.42
10.03
12.29
13.31
14.37
11.27
12.42
14.42
94
9.44
Net margin%
17.42
15.97
13.14
13.94
12.28
10.59
12.58
14.07
14.06
16.16
24.47
14.06
14.00
32
24.40
P/E ratio (avg)x
13.47
14.84
13.37
12.73
13.60
12.02
12.44
11.78
11.62
12.22
22.36
12.02
12.59
9
15.90
EV/EBITx
15.29
13.85
14.75
13.80
15.29
15.74
15.91
14.08
12.51
12.00
8.716
14.08
14.41
77
7.61
FCF yield (avg)%
32.78
34.64
37.27
39.82
39.47
36.86
38.77
36.28
34.09
33.54
20.68
36.28
36.57
80
16.05
FCF margin%
16.39
16.24
18.36
21.11
18.38
18.11
20.22
18.80
21.24
19.77
17.14
19.77
18.59
64
1.611
FCF / Net incomex
0.508
0.436
0.422
0.403
0.415
0.434
0.459
0.450
0.400
0.354
0.151
0.434
0.428
14
3.43
ROIC%
5.99
5.36
7.62
9.35
7.34
9.82
11.49
12.14
10.78
11.51
23.93
11.49
9.58
46
20.01
Return on equity%
8.51
11.44
13.55
12.35
13.95
16.86
18.13
17.11
17.46
18.14
2.38
17.46
15.41
57
26.12
Return on assets%
21.78
24.41
27.39
27.87
25.66
23.81
26.49
26.29
26.39
28.43
19.95
26.39
26.34
78
2.07
EPS¥
3.91
4.41
4.62
4.72
5.36
5.74
6.15
6.92
6.68
6.66
2.24
4.44%
4.90%
—
7.66
EPS growth%
10.85
9.94
11.76
13.71
11.71
11.40
9.94
10.14
12.03
12.65
19.00
11.40
11.55
46
1.25
Bookvalue per sh¥
3.34
3.50
3.17
3.41
3.33
3.16
3.13
3.00
3.27
3.55
2.82
1.30%
(0.04%)
—
0.87
FCF per share¥
3.45
3.50
3.45
3.62
4.00
4.56
5.28
5.50
6.26
6.93
1.06
11.59%
7.66%
—
3.23
Dividend per sh¥
2.31
2.41
2.31
2.57
2.70
2.66
2.55
2.71
2.60
2.69
0.95
(0.10%)
1.22%
—
7.60
Div yield (avg)%
9.78
10.43
11.92
14.82
16.72
18.68
19.69
17.77
17.36
16.59
3.81
17.77
16.66
66
27.47
Payout ratio%
22.68
22.56
21.83
24.38
21.85
22.15
24.29
27.03
24.91
22.45
15.52
24.29
22.62
59
199.2
Shares (diluted)M
247.3
278.2
283.9
291.8
311.9
345.7
337.3
320.5
304.6
331.3
204.4
1.21%
4.37%
60
15.86
Buyback yield%
26.66
26.32
24.03
26.22
27.84
27.13
26.25
25.87
25.98
28.65
15.16
26.25
26.29
60
1.767
D/E ratiox
1.906
1.816
2.052
2.114
2.368
2.624
2.340
2.422
2.648
2.660
1.219
2.624
2.354
12
557.1
Enterprise value¥M
672.7
672.3
645.3
708.4
749.0
822.6
751.8
698.4
648.0
689.7
395.4
(1.64%)
(0.18%)
56
302.8
LT debt¥M
167.0
182.8
186.9
180.9
201.2
220.5
223.7
207.7
210.3
219.9
864.3
1.79%
2.56%
59
Revenue
¥1.049B
8.51%
1.00×
Cost of revenue
¥450.4M
8.39%
0.99×
Operating expenses
¥232.9M
8.91%
1.04×
Goodwill & intangibles
16.38%