0.596
Revenue¥B
1.576
1.604
1.709
1.745
1.792
1.849
1.942
2.053
2.169
2.221
0.632
4.38%
4.03%
18
19.34
Revenue growth%
21.58
19.79
21.68
22.45
23.45
20.47
17.66
19.87
22.21
23.05
21.48
20.47
21.63
67
25.98
Gross margin%
5.39
4.05
2.08
0.83
2.00
0.40
0.57
0.40
0.40
1.19
12.37
0.40
1.01
49
29.08
Operating margin%
29.81
29.33
26.82
26.80
27.60
25.39
23.84
22.28
24.20
25.08
19.34
24.20
26.09
5
12.28
Net margin%
16.21
14.25
13.69
14.15
12.92
14.47
12.86
11.83
11.46
10.75
14.09
11.83
13.30
77
27.47
P/E ratio (avg)x
8.882
8.904
8.076
8.176
8.884
7.874
8.416
8.016
7.425
8.110
8.983
8.016
8.143
49
20.49
EV/EBITx
33.12
38.18
36.56
39.80
41.16
42.40
47.59
53.48
55.46
60.14
19.50
53.48
41.78
23
27.36
FCF yield (avg)%
12.15
13.91
12.28
10.86
13.73
10.98
11.58
13.25
10.35
12.68
10.53
11.58
12.21
25
2.40
FCF margin%
32.05
34.10
36.11
33.32
35.59
32.66
32.10
32.60
34.61
33.53
27.68
32.66
33.43
36
0.196
FCF / Net incomex
1.607
1.459
1.435
1.378
1.259
1.300
1.283
1.202
1.097
1.213
1.049
1.213
1.291
74
20.17
ROIC%
5.55
6.58
7.37
6.89
6.54
6.32
7.10
7.59
5.86
7.89
26.45
7.10
6.74
20
26.90
Return on equity%
12.37
10.96
8.13
5.92
3.69
4.03
3.73
4.06
5.96
6.15
3.34
4.06
5.94
50
9.15
Return on assets%
19.97
21.67
22.00
23.08
23.61
26.46
27.02
24.20
25.22
26.83
26.06
26.46
23.90
94
1.36
EPS¥
2.72
2.82
3.32
3.47
4.05
4.81
4.97
5.08
5.14
5.37
1.51
5.82%
8.74%
—
14.66
EPS growth%
20.10
18.38
18.41
17.11
17.77
18.20
18.14
19.06
20.34
20.60
11.18
19.06
18.39
7
0.94
Bookvalue per sh¥
0.75
0.82
0.78
0.91
0.86
0.87
1.01
1.14
1.08
1.09
1.44
4.93%
4.35%
—
1.77
FCF per share¥
1.97
2.22
2.27
2.43
2.48
2.44
2.45
2.52
2.86
2.94
0.96
3.49%
5.05%
—
1.57
Dividend per sh¥
0.49
0.52
0.55
0.55
0.62
0.63
0.67
0.65
0.70
0.74
1.32
3.57%
3.59%
—
7.54
Div yield (avg)%
4.12
1.62
1.24
4.15
7.07
7.05
7.03
7.60
5.73
5.13
16.05
7.03
5.43
31
16.84
Payout ratio%
5.68
6.52
3.55
0.96
1.34
1.88
1.88
2.64
5.39
6.90
22.70
2.64
3.09
88
0.315
Shares (diluted)B
0.494
0.519
0.564
0.638
0.654
0.755
0.851
0.860
0.896
1.052
0.330
9.97%
8.22%
52
8.83
Buyback yield%
15.62
13.41
16.25
18.34
20.66
19.33
21.04
21.90
19.76
21.07
2.33
21.04
19.55
92
0.173
D/E ratiox
0.568
0.571
0.566
0.564
0.506
0.509
0.538
0.497
0.559
0.509
1.260
0.509
0.548
83
0.163
Enterprise value¥B
1.203
1.299
1.268
1.228
1.289
1.417
1.343
1.322
1.512
1.684
0.689
5.49%
4.12%
17
0.701
LT debt¥B
0.793
0.786
0.934
1.109
1.245
1.417
1.458
1.587
1.562
1.512
0.979
3.97%
6.88%
78
Revenue
¥2.221B
4.03%
1.00×
Cost of revenue
¥1.306B
4.41%
1.04×
Operating expenses
¥313.9M
3.37%
0.94×