1.292
Revenue¥B
1.602
1.670
1.735
1.738
1.762
1.814
1.896
1.957
2.029
2.061
1.432
3.18%
2.55%
70
11.01
Revenue growth%
10.71
8.01
6.46
9.22
8.53
5.75
4.45
1.52
2.90
5.45
9.51
4.45
6.11
57
13.78
Gross margin%
18.67
19.01
21.36
23.98
24.13
22.91
21.17
21.96
23.62
26.59
10.81
22.91
22.44
37
19.50
Operating margin%
21.57
23.40
24.37
22.01
21.41
18.86
20.62
18.18
19.29
20.10
18.37
19.29
21.02
90
28.31
Net margin%
13.25
10.66
10.12
8.56
6.66
5.34
5.95
8.74
8.72
7.00
12.75
7.00
8.64
61
27.83
P/E ratio (avg)x
39.10
44.35
42.59
43.49
51.77
54.84
55.04
65.63
72.13
75.87
30.05
65.63
53.30
77
8.269
EV/EBITx
29.99
29.62
32.32
37.04
39.84
42.24
41.46
42.41
50.71
61.11
13.11
42.41
40.65
79
23.17
FCF yield (avg)%
6.08
6.29
5.88
4.24
6.17
4.61
3.30
4.29
2.95
0.40
14.85
3.30
4.45
69
28.10
FCF margin%
12.60
15.51
14.03
11.42
13.12
10.31
10.39
10.86
9.89
9.14
26.77
10.31
11.14
61
0.471
FCF / Net incomex
0.307
0.297
0.263
0.291
0.323
0.355
0.333
0.299
0.335
0.299
1.444
0.333
0.303
54
17.79
ROIC%
26.49
29.20
30.23
29.09
28.80
29.67
31.57
30.55
32.04
31.22
5.65
31.22
29.95
78
21.46
Return on equity%
0.40
0.40
2.24
0.40
2.26
3.05
1.03
3.39
1.78
2.02
22.38
2.02
1.90
61
4.11
Return on assets%
30.06
31.81
32.59
32.63
31.62
32.05
29.74
28.75
26.09
23.47
22.33
28.75
30.84
38
1.00
EPS¥
4.93
4.52
4.72
4.50
4.85
4.78
4.54
4.88
5.18
5.58
1.04
2.82%
1.32%
—
12.40
EPS growth%
17.38
15.54
15.36
13.87
16.31
14.67
12.73
14.46
15.87
13.48
28.43
14.46
15.02
68
3.34
Bookvalue per sh¥
3.40
3.19
3.52
3.77
3.88
4.16
4.12
3.92
4.22
3.84
3.66
(0.22%)
0.71%
—
3.18
FCF per share¥
1.51
1.58
1.61
1.82
1.85
1.91
2.04
2.04
1.88
1.94
1.51
0.95%
3.54%
—
1.29
Dividend per sh¥
5.00
4.98
4.92
5.61
5.56
5.64
6.66
7.30
8.05
7.84
3.86
7.10%
6.32%
—
4.01
Div yield (avg)%
27.45
29.80
27.04
24.61
22.67
21.67
23.35
24.51
21.95
23.54
25.54
23.35
24.02
79
15.45
Payout ratio%
28.45
28.50
27.51
25.43
26.65
26.23
28.51
28.30
25.33
23.04
27.99
26.23
27.08
48
416.3
Shares (diluted)M
500.9
569.4
626.3
697.6
789.1
745.5
854.6
969.8
911.9
998.4
437.5
4.82%
7.83%
36
4.02
Buyback yield%
18.24
15.85
16.17
16.49
17.24
18.88
17.64
16.71
16.82
18.79
9.60
17.64
17.03
12
0.355
D/E ratiox
1.355
1.557
1.723
2.018
2.272
2.276
2.389
2.379
2.691
2.874
1.068
2.389
2.274
86
1.577
Enterprise value¥B
2.885
3.119
3.374
3.682
4.272
4.200
5.040
4.910
5.363
6.248
1.944
7.90%
8.93%
65
929.5
LT debt¥M
154.2
162.8
179.6
205.4
230.5
269.3
272.8
272.2
274.8
282.8
247.0
4.17%
6.04%
48
Revenue
¥2.061B
2.55%
1.00×
Cost of revenue
¥1.133B
2.47%
0.99×
Operating expenses
¥530.9M
2.65%
1.01×