1.099
Revenue¥B
1.247
1.343
1.427
1.497
1.621
1.715
1.787
1.923
2.068
2.249
1.168
6.77%
6.67%
81
23.32
Revenue growth%
21.76
23.33
23.85
25.01
22.20
24.61
21.70
19.94
22.15
25.00
27.05
22.15
22.77
92
8.51
Gross margin%
14.56
17.48
19.22
17.92
18.62
21.51
23.56
26.14
28.39
27.51
6.71
26.14
20.36
72
5.03
Operating margin%
6.84
8.55
9.74
10.80
13.05
15.26
14.21
11.39
13.42
11.12
18.41
13.42
11.25
91
16.53
Net margin%
8.64
7.64
10.51
8.50
10.43
8.31
10.25
9.43
8.24
7.24
3.16
8.31
8.57
23
37.14
P/E ratio (avg)x
27.66
26.13
23.52
20.01
21.48
19.45
19.03
16.47
14.72
15.47
6.483
16.47
19.73
57
30.63
EV/EBITx
21.31
22.71
21.04
19.52
21.11
19.21
18.88
18.31
16.84
17.77
23.72
18.31
19.37
93
11.46
FCF yield (avg)%
19.41
21.41
19.75
18.87
18.54
15.57
12.69
12.55
13.94
14.39
22.74
13.94
17.05
75
29.88
FCF margin%
0.40
0.40
0.40
0.40
2.69
0.48
0.40
0.82
1.56
0.40
10.99
0.48
0.40
22
0.732
FCF / Net incomex
1.309
1.413
1.288
1.438
1.421
1.484
1.378
1.385
1.308
1.447
1.009
1.385
1.399
68
8.50
ROIC%
16.45
17.17
17.69
18.71
16.23
17.92
17.03
16.48
17.90
18.72
7.78
17.90
17.43
47
29.55
Return on equity%
7.70
10.39
9.10
11.91
11.94
14.55
16.53
18.30
19.67
22.08
22.29
18.30
13.24
53
25.16
Return on assets%
30.57
32.14
32.64
30.33
27.98
27.91
30.26
30.65
32.83
35.70
27.30
30.65
30.61
56
0.26
EPS¥
1.32
1.32
1.16
1.15
1.24
1.09
1.17
1.26
1.13
1.10
0.29
(2.40%)
(1.12%)
—
26.46
EPS growth%
13.13
12.75
11.88
11.22
14.04
16.35
17.40
16.03
13.13
11.58
17.68
16.03
13.13
34
0.68
Bookvalue per sh¥
1.33
1.38
1.48
1.67
1.93
2.12
2.41
2.57
2.59
2.64
0.51
6.48%
8.58%
—
0.79
FCF per share¥
1.07
1.18
1.32
1.24
1.23
1.29
1.19
1.09
1.24
1.13
0.58
(1.76%)
0.24%
—
0.40
Dividend per sh¥
0.99
1.11
1.08
1.15
1.32
1.39
1.35
1.39
1.41
1.51
0.76
2.66%
3.44%
—
15.00
Div yield (avg)%
4.48
6.42
3.86
5.18
6.53
4.68
4.95
7.16
8.20
7.50
2.76
7.16
5.80
74
8.14
Payout ratio%
32.42
30.69
31.78
31.92
33.31
33.98
36.96
38.15
40.56
38.51
3.66
38.15
33.64
82
1.138
Shares (diluted)B
1.224
1.402
1.366
1.457
1.544
1.441
1.591
1.562
1.578
1.719
1.098
2.17%
3.20%
5
25.06
Buyback yield%
21.19
19.10
19.94
21.76
22.06
23.66
25.83
25.14
26.11
24.66
20.39
25.14
22.86
94
0.839
D/E ratiox
1.189
1.203
1.296
1.330
1.413
1.364
1.421
1.496
1.612
1.565
1.733
1.496
1.388
86
1.257
Enterprise value¥B
0.601
0.600
0.605
0.550
0.567
0.541
0.474
0.479
0.439
0.395
1.796
(6.99%)
(5.61%)
73
903.0
LT debt¥M
872.3
792.8
738.9
643.2
547.8
542.1
525.3
463.8
394.9
388.7
137.7
(6.63%)
(8.17%)
71
Revenue
¥2.249B
6.67%
1.00×
Cost of revenue
¥1.574B
6.67%
1.00×
Operating expenses
¥403.0M
6.77%
1.01×
Goodwill & intangibles
16.55%