1.675
Revenue¥B
3.754
3.891
3.963
4.099
4.201
4.392
4.500
4.606
4.719
4.732
1.864
2.41%
2.48%
7
13.57
Revenue growth%
24.16
25.66
28.16
29.79
31.44
29.10
29.21
29.04
31.03
28.55
29.13
29.10
29.07
65
3.57
Gross margin%
16.23
15.63
14.43
17.01
17.78
20.47
19.48
19.53
18.24
18.88
29.62
19.48
18.01
23
19.92
Operating margin%
15.65
12.79
11.10
8.83
11.02
13.00
13.58
13.53
12.88
9.93
29.32
13.00
12.84
44
18.87
Net margin%
7.01
7.24
5.38
8.07
6.84
4.85
7.42
9.83
11.22
11.95
18.11
9.83
7.33
49
29.39
P/E ratio (avg)x
32.62
30.13
31.79
29.03
31.03
29.88
30.49
29.96
26.60
26.43
17.84
29.88
30.04
77
34.02
EV/EBITx
27.70
28.18
26.12
27.71
29.08
30.23
28.56
27.67
30.14
34.37
11.51
30.14
28.37
6
8.41
FCF yield (avg)%
21.69
20.55
21.46
18.53
17.50
19.54
21.37
20.02
20.29
20.97
2.65
20.29
20.42
29
24.74
FCF margin%
20.06
20.36
17.44
17.27
19.75
18.13
20.20
19.65
19.73
18.84
7.72
19.65
19.69
90
0.423
FCF / Net incomex
0.393
0.418
0.419
0.465
0.485
0.463
0.467
0.484
0.458
0.419
0.924
0.463
0.460
23
20.65
ROIC%
20.55
20.86
23.63
24.20
23.49
23.34
25.60
26.61
27.13
25.88
20.21
25.88
23.91
52
6.57
Return on equity%
29.04
31.04
28.05
29.62
30.43
33.10
33.88
35.63
35.83
33.36
17.70
33.88
32.07
84
23.26
Return on assets%
28.66
29.46
32.25
34.16
36.98
39.83
37.32
36.95
33.99
32.60
6.46
36.95
34.08
66
3.59
EPS¥
10.81
10.15
10.37
10.35
11.67
11.06
10.79
11.95
12.50
12.71
3.68
1.73%
1.43%
—
7.15
EPS growth%
5.15
5.45
6.16
5.56
3.31
0.98
0.40
0.40
2.03
4.82
9.97
0.98
4.07
70
7.64
Bookvalue per sh¥
11.09
10.24
11.46
10.72
10.91
11.72
10.46
11.80
13.27
14.94
3.71
6.49%
3.81%
—
9.37
FCF per share¥
13.97
14.54
14.68
17.56
20.89
20.88
22.73
24.78
25.14
25.51
6.61
4.08%
6.02%
—
7.06
Dividend per sh¥
3.81
4.17
4.45
4.92
4.41
4.23
3.92
3.45
3.14
3.25
9.33
(5.94%)
(2.64%)
—
6.75
Div yield (avg)%
26.34
27.15
29.45
27.95
27.63
26.45
23.62
22.30
24.78
25.15
17.28
24.78
26.40
72
5.21
Payout ratio%
20.10
22.86
25.68
25.85
25.13
23.56
23.85
24.72
26.53
29.20
15.71
24.72
24.93
47
265.1
Shares (diluted)M
397.7
465.2
505.8
581.1
567.2
550.9
633.1
716.8
691.6
755.5
260.4
5.90%
7.53%
11
22.68
Buyback yield%
13.97
13.44
12.63
10.65
9.71
6.76
9.57
8.69
11.66
14.13
12.12
9.57
11.15
67
0.165
D/E ratiox
0.847
0.924
1.008
0.980
0.950
1.080
1.180
1.169
1.299
1.448
0.933
1.180
1.044
63
4.574
Enterprise value¥B
1.858
1.858
2.007
1.778
1.682
1.680
1.685
1.493
1.437
1.340
2.309
(4.45%)
(3.62%)
93
0.734
LT debt¥B
6.828
7.750
8.257
8.426
8.853
10.05
10.32
9.912
10.53
11.26
1.340
4.92%
6.39%
77
Revenue
¥4.732B
2.48%
1.00×
Cost of revenue
¥3.171B
2.23%
0.98×
Operating expenses
¥583.7M
3.07%
1.06×