0.916
Revenue¥B
1.087
1.157
1.246
1.321
1.425
1.533
1.637
1.715
1.856
2.021
0.934
7.24%
6.95%
85
29.59
Revenue growth%
14.16
13.89
14.82
17.81
17.91
20.75
17.98
20.66
18.72
17.89
15.25
18.72
17.90
24
29.68
Gross margin%
7.36
9.46
9.39
10.66
11.55
14.15
15.72
16.77
19.02
17.54
24.08
16.77
12.85
53
15.22
Operating margin%
29.87
31.58
30.61
32.25
33.80
31.21
29.62
32.58
30.94
28.85
7.20
30.94
31.08
85
25.13
Net margin%
22.48
22.28
22.92
20.71
19.78
19.07
19.49
21.92
22.77
21.68
24.07
21.68
21.80
53
26.12
P/E ratio (avg)x
9.085
9.389
10.19
10.24
8.937
9.311
9.512
8.461
7.960
7.628
13.20
8.461
9.198
20
8.220
EV/EBITx
17.63
19.14
17.23
18.66
16.76
16.65
17.88
17.67
15.41
16.49
11.27
16.65
17.43
84
4.40
FCF yield (avg)%
19.44
16.73
19.52
16.82
18.75
18.33
16.03
16.24
17.75
17.86
13.32
17.75
17.80
15
11.26
FCF margin%
11.16
13.86
15.20
12.91
13.97
16.48
16.26
16.44
14.73
15.21
11.40
16.26
14.97
32
1.689
FCF / Net incomex
1.056
0.982
0.934
0.976
0.928
0.945
0.911
1.024
1.040
1.176
1.295
1.024
0.979
71
3.83
ROIC%
9.94
7.09
7.36
7.57
10.01
11.29
8.97
6.11
5.81
5.53
24.30
6.11
7.47
80
5.10
Return on equity%
17.80
17.67
17.24
16.03
17.72
15.79
12.89
14.56
16.61
19.48
20.03
15.79
16.92
7
24.26
Return on assets%
14.29
12.46
13.31
14.11
15.15
15.59
13.41
13.83
14.33
16.14
16.77
14.33
14.20
77
1.19
EPS¥
1.75
2.03
2.28
2.25
2.35
2.60
2.65
3.08
3.51
4.17
1.33
12.08%
8.84%
—
26.23
EPS growth%
26.39
24.39
24.34
23.79
24.19
26.02
28.38
28.26
29.57
28.16
8.04
28.26
26.21
88
0.57
Bookvalue per sh¥
2.71
2.69
2.63
3.07
3.44
3.91
4.16
4.38
4.23
4.03
0.48
3.24%
4.76%
—
0.52
FCF per share¥
3.26
3.24
3.40
3.35
3.70
3.80
4.20
4.82
5.44
5.16
1.23
6.89%
5.38%
—
0.45
Dividend per sh¥
0.81
0.84
0.91
0.96
1.02
1.14
1.07
1.01
0.93
0.92
0.73
(1.98%)
0.67%
—
2.90
Div yield (avg)%
21.91
21.31
20.35
18.26
20.47
17.61
18.58
20.61
18.13
15.68
4.34
18.13
19.47
76
22.79
Payout ratio%
5.26
5.94
6.01
5.66
7.98
6.60
8.70
6.08
4.79
3.57
8.63
6.08
5.97
88
452.0
Shares (diluted)M
394.4
368.2
385.4
356.2
312.7
312.4
307.0
328.3
344.7
307.2
468.3
(0.35%)
(2.40%)
13
21.84
Buyback yield%
8.85
11.22
8.72
10.07
8.68
6.65
5.97
3.13
1.87
0.40
3.64
3.13
7.67
88
1.537
D/E ratiox
0.517
0.592
0.598
0.618
0.568
0.600
0.582
0.650
0.677
0.735
0.649
0.650
0.599
36
0.151
Enterprise value¥B
1.038
0.997
1.112
1.224
1.298
1.362
1.352
1.328
1.315
1.375
1.603
1.16%
3.99%
13
1.052
LT debt¥B
0.097
0.093
0.095
0.087
0.076
0.067
0.072
0.078
0.078
0.080
1.120
1.02%
(2.63%)
40
Revenue
¥2.021B
6.95%
1.00×
Cost of revenue
¥1.152B
7.04%
1.01×
Operating expenses
¥392.1M
7.49%
1.05×