0.913
Revenue¥B
0.967
1.034
1.109
1.218
1.345
1.442
1.605
1.780
1.971
2.104
0.991
9.36%
9.13%
85
12.99
Revenue growth%
22.87
21.57
19.24
19.16
17.67
20.16
23.12
23.17
23.96
23.87
15.29
23.17
22.22
63
25.78
Gross margin%
9.16
9.81
11.20
13.78
15.79
17.99
20.63
18.19
17.95
16.24
26.80
17.99
16.01
72
20.78
Operating margin%
17.61
19.09
17.61
16.53
15.44
13.07
12.89
10.06
8.66
10.10
25.71
10.10
14.26
84
25.56
Net margin%
28.32
25.79
25.78
27.10
26.39
24.75
23.10
25.50
23.35
24.02
26.04
24.02
25.64
47
23.41
P/E ratio (avg)x
28.74
31.40
31.07
30.15
33.63
35.46
35.27
37.63
40.31
43.36
19.84
37.63
34.45
27
16.09
EV/EBITx
72.83
77.14
78.05
76.88
76.73
92.08
97.27
115.2
137.8
143.4
35.13
115.2
85.06
34
28.03
FCF yield (avg)%
18.10
19.63
19.60
18.09
15.29
16.64
14.17
16.84
17.22
19.16
15.27
16.84
17.66
23
25.34
FCF margin%
12.92
11.68
10.66
13.23
10.27
13.09
14.42
14.59
12.85
10.20
27.14
13.09
12.89
85
0.523
FCF / Net incomex
0.421
0.431
0.458
0.545
0.613
0.690
0.746
0.901
1.087
1.281
1.692
0.901
0.651
89
13.39
ROIC%
21.36
20.13
18.38
17.34
16.01
14.36
15.68
16.87
18.12
20.09
27.88
16.87
17.73
9
11.54
Return on equity%
12.81
13.52
11.45
13.24
10.44
7.82
4.90
2.60
1.38
2.92
11.31
2.92
9.13
26
28.91
Return on assets%
25.94
24.30
26.56
29.19
28.56
30.42
33.33
32.47
34.69
35.60
2.78
33.33
29.80
18
0.73
EPS¥
0.59
0.64
0.64
0.72
0.79
0.91
1.06
1.23
1.26
1.44
0.78
12.82%
11.08%
—
8.35
EPS growth%
15.41
14.12
11.22
10.88
13.46
13.24
12.43
13.61
13.88
12.71
21.50
13.24
13.35
43
0.48
Bookvalue per sh¥
0.51
0.53
0.55
0.52
0.48
0.46
0.45
0.50
0.53
0.47
0.18
(0.27%)
(1.23%)
—
1.17
FCF per share¥
0.95
0.97
0.98
1.06
1.03
1.02
1.01
0.99
0.84
0.79
1.04
(4.98%)
(1.45%)
—
0.62
Dividend per sh¥
1.55
1.78
1.76
1.88
1.81
1.93
2.02
2.09
2.37
2.38
0.32
5.61%
5.18%
—
6.13
Div yield (avg)%
29.20
31.11
30.93
31.68
30.22
30.68
32.53
29.60
30.42
28.30
5.27
30.42
30.55
84
7.33
Payout ratio%
19.96
19.86
21.52
23.87
26.16
27.75
26.11
25.59
26.31
25.93
22.49
26.11
25.76
38
1.198
Shares (diluted)B
1.162
1.189
1.231
1.388
1.520
1.688
1.843
1.954
1.910
2.051
1.199
6.18%
6.06%
81
8.61
Buyback yield%
11.36
13.78
14.83
13.43
14.87
16.08
17.35
19.62
22.15
19.92
9.52
19.62
15.48
56
1.294
D/E ratiox
1.783
1.808
2.157
2.080
2.370
2.433
2.524
2.550
2.941
3.427
1.132
2.550
2.402
21
0.572
Enterprise value¥B
2.003
2.323
2.623
2.721
2.857
3.239
3.717
4.401
5.244
6.041
1.478
16.15%
12.86%
50
0.184
LT debt¥B
0.226
0.245
0.241
0.275
0.278
0.289
0.312
0.327
0.322
0.347
1.082
4.57%
5.54%
53
Revenue
¥2.104B
9.13%
1.00×
Cost of revenue
¥1.050B
9.03%
0.99×
Operating expenses
¥451.6M
9.76%
1.06×