1.259
Revenue¥B
1.190
1.256
1.331
1.418
1.528
1.593
1.707
1.819
1.895
2.010
1.305
5.65%
6.19%
35
19.04
Revenue growth%
19.43
17.86
17.66
18.71
17.72
20.27
21.29
19.62
18.04
20.93
28.38
20.27
19.07
56
21.30
Gross margin%
19.32
21.56
20.75
19.90
20.03
19.02
16.04
18.64
20.33
22.82
3.60
19.02
19.97
80
25.67
Operating margin%
8.46
11.36
12.76
14.62
16.29
16.82
19.61
17.67
17.47
15.38
17.84
17.47
15.84
71
9.10
Net margin%
26.04
23.07
21.02
19.75
21.62
24.22
26.04
25.61
27.75
25.41
7.52
25.61
24.82
10
7.278
P/E ratio (avg)x
14.03
12.51
13.97
14.63
13.91
14.69
13.20
13.29
14.23
13.17
13.35
13.29
13.94
31
34.74
EV/EBITx
12.60
11.73
12.32
13.16
13.66
13.41
12.15
12.13
12.96
12.39
7.589
12.39
12.49
22
26.86
FCF yield (avg)%
4.15
2.78
4.66
6.83
8.68
11.53
10.38
8.01
8.24
6.24
15.54
8.24
7.42
51
8.03
FCF margin%
17.68
19.10
16.41
15.15
18.13
20.70
18.99
17.36
17.88
19.53
16.30
18.99
18.01
30
1.412
FCF / Net incomex
0.830
0.802
0.704
0.777
0.767
0.825
0.850
0.834
0.882
0.880
1.581
0.850
0.827
12
4.41
ROIC%
14.96
15.88
16.88
18.10
18.33
20.90
21.34
20.43
19.13
17.21
4.59
20.43
18.21
44
19.02
Return on equity%
14.71
12.24
12.94
11.59
14.11
15.11
15.48
15.31
17.90
15.53
23.63
15.48
14.91
14
4.43
Return on assets%
10.84
10.68
10.97
12.60
14.03
11.55
12.88
9.95
7.73
9.20
8.60
9.95
10.90
11
0.44
EPS¥
2.10
2.36
2.48
2.55
2.78
2.72
2.96
2.83
3.23
3.06
0.48
1.92%
4.03%
—
17.48
EPS growth%
11.48
10.16
12.77
12.99
14.12
13.80
12.05
13.88
12.07
12.37
27.06
12.37
12.57
72
1.82
Bookvalue per sh¥
1.39
1.58
1.54
1.69
1.89
2.15
2.07
2.13
2.25
2.25
1.18
3.59%
5.47%
—
1.46
FCF per share¥
2.35
2.70
3.12
3.16
3.19
3.27
3.51
3.58
3.42
3.30
2.08
0.68%
3.56%
—
0.71
Dividend per sh¥
2.39
2.43
2.65
2.88
2.86
3.26
3.91
4.01
4.34
4.65
1.96
10.16%
7.49%
—
27.52
Div yield (avg)%
17.51
16.73
19.49
20.75
19.20
20.28
22.84
25.14
25.75
25.38
9.70
25.14
20.51
66
9.22
Payout ratio%
24.12
24.78
25.45
26.85
27.97
29.78
28.73
29.77
27.54
29.61
25.37
29.61
27.76
65
154.6
Shares (diluted)M
209.7
243.1
263.3
261.7
250.7
285.6
321.5
342.3
333.4
394.8
157.2
9.51%
7.01%
22
24.34
Buyback yield%
28.71
30.61
29.85
29.94
27.47
30.36
27.52
25.23
23.79
25.25
17.15
25.25
28.12
34
0.613
D/E ratiox
1.755
1.764
1.767
1.747
1.986
1.842
2.029
1.907
2.059
2.243
1.008
2.029
1.874
39
1,520
Enterprise value¥M
602.8
673.4
724.9
767.6
744.3
663.0
616.9
662.0
622.1
597.0
921.2
(4.31%)
(0.60%)
27
1,599
LT debt¥M
488.0
465.5
454.2
413.9
357.1
364.4
308.9
311.9
318.5
339.6
606.2
(1.00%)
(4.07%)
46
Revenue
¥2.010B
6.19%
1.00×
Cost of revenue
¥1.040B
6.26%
1.01×
Operating expenses
¥438.0M
6.61%
1.04×
Property and equipment
16.02%