0.377
Revenue¥B
1.178
1.197
1.219
1.286
1.316
1.368
1.448
1.462
1.493
1.575
0.409
3.65%
3.28%
52
12.65
Revenue growth%
19.05
20.72
19.43
18.80
18.45
17.53
18.07
15.60
17.02
19.63
27.50
17.53
18.63
27
7.05
Gross margin%
10.29
11.39
9.93
12.66
10.99
10.91
11.76
10.63
10.74
11.12
21.31
10.91
10.95
80
4.08
Operating margin%
22.04
24.46
27.15
25.18
27.15
25.06
22.72
25.02
22.22
21.08
14.76
22.72
24.74
10
8.65
Net margin%
15.44
13.95
14.29
16.95
16.58
15.21
15.47
16.24
14.69
13.13
13.51
15.21
15.32
78
30.29
P/E ratio (avg)x
48.49
46.52
48.95
55.94
59.58
64.52
61.70
66.77
65.05
69.72
28.66
65.05
60.64
83
31.99
EV/EBITx
23.00
21.68
24.09
25.24
27.14
24.33
25.42
26.19
26.69
25.63
23.06
25.63
25.33
81
19.32
FCF yield (avg)%
11.54
13.34
10.81
8.77
8.53
10.62
12.83
14.37
13.47
12.26
11.75
12.83
11.90
32
23.31
FCF margin%
18.74
20.41
20.09
19.87
17.53
17.27
18.29
20.10
17.33
14.87
28.43
17.33
18.52
13
1.749
FCF / Net incomex
1.800
1.968
1.958
2.079
1.973
1.877
1.762
1.974
2.074
1.963
0.807
1.963
1.965
52
16.43
ROIC%
32.56
30.51
29.21
30.41
33.25
31.41
30.44
29.09
27.38
26.82
8.37
29.09
30.42
53
13.67
Return on equity%
19.65
18.25
16.60
13.85
10.96
13.81
16.74
14.66
16.38
16.14
14.47
16.14
16.26
19
10.37
Return on assets%
13.46
12.47
10.39
13.32
15.15
14.23
12.89
12.03
10.29
11.82
8.96
12.03
12.68
31
1.04
EPS¥
2.33
2.71
3.08
3.17
3.23
3.77
4.17
4.78
5.10
5.54
1.07
11.44%
8.65%
—
18.67
EPS growth%
18.67
18.17
21.02
19.01
20.51
21.22
19.44
22.28
20.32
23.23
10.70
21.22
20.41
39
1.75
Bookvalue per sh¥
0.68
0.69
0.66
0.62
0.62
0.61
0.67
0.64
0.66
0.63
1.21
0.40%
(0.71%)
—
1.05
FCF per share¥
0.77
0.77
0.70
0.63
0.69
0.62
0.58
0.55
0.47
0.51
2.26
(5.96%)
(5.00%)
—
0.36
Dividend per sh¥
1.85
2.09
2.35
2.76
3.25
3.15
3.57
3.55
4.12
4.10
0.41
4.76%
9.52%
—
2.10
Div yield (avg)%
9.32
10.59
10.02
9.45
8.28
9.50
9.93
11.50
8.62
6.64
26.60
9.50
9.48
17
18.46
Payout ratio%
19.67
17.55
15.03
17.37
15.15
16.20
19.02
16.21
16.46
15.03
24.09
16.21
16.33
7
344.9
Shares (diluted)M
253.2
229.2
215.5
219.9
218.1
231.4
212.7
215.1
186.6
193.2
352.3
(2.40%)
(2.59%)
81
28.12
Buyback yield%
16.63
14.11
13.65
14.58
12.46
12.95
11.07
12.38
14.90
16.88
6.12
12.95
13.88
79
0.251
D/E ratiox
1.454
1.470
1.465
1.595
1.504
1.619
1.688
1.560
1.461
1.600
1.346
1.600
1.532
92
1,033
Enterprise value¥M
281.4
308.5
340.7
405.1
437.7
471.0
485.2
573.6
583.3
585.5
900.2
5.99%
7.30%
27
1.348
LT debt¥B
1.377
1.603
1.611
1.944
2.117
2.359
2.470
2.966
3.396
3.369
0.967
9.73%
10.84%
43
Revenue
¥1.575B
3.28%
1.00×
Cost of revenue
¥1.102B
3.28%
1.00×
Operating expenses
¥289.2M
2.96%
0.97×