0.464
Revenue¥B
0.962
1.041
1.099
1.165
1.252
1.333
1.434
1.544
1.624
1.699
0.491
6.30%
6.33%
75
16.48
Revenue growth%
21.53
22.10
23.76
22.21
24.67
22.30
23.21
20.61
20.72
19.85
9.57
20.72
22.16
32
29.58
Gross margin%
22.70
23.57
22.18
21.61
23.47
25.22
25.91
25.30
23.91
22.58
23.74
25.22
23.52
7
12.40
Operating margin%
21.48
18.82
21.35
22.79
22.97
23.17
21.83
22.16
24.24
25.90
17.33
23.17
22.47
88
20.07
Net margin%
14.48
14.66
12.60
11.97
9.07
10.19
8.79
11.07
8.78
10.85
4.98
10.19
10.96
70
20.34
P/E ratio (avg)x
7.792
7.017
7.872
8.494
9.125
8.291
7.424
7.625
7.600
7.947
7.936
7.625
7.832
44
13.06
EV/EBITx
32.07
35.36
37.25
41.07
39.18
45.29
47.05
45.11
47.79
52.98
37.05
47.05
43.09
9
21.73
FCF yield (avg)%
13.09
15.44
16.07
17.75
18.38
15.79
15.57
15.19
14.05
13.80
4.02
15.19
15.51
56
29.46
FCF margin%
13.40
11.05
12.49
9.49
8.32
11.04
9.19
9.09
7.87
8.27
16.78
9.09
9.34
62
0.870
FCF / Net incomex
0.430
0.402
0.365
0.323
0.312
0.304
0.279
0.252
0.248
0.259
0.733
0.259
0.308
79
20.11
ROIC%
2.73
2.77
5.00
7.19
8.61
10.20
12.98
13.85
12.31
9.73
7.73
12.31
9.17
45
15.87
Return on equity%
14.60
14.64
16.84
18.44
18.03
16.90
18.72
20.35
20.10
20.74
4.15
20.10
18.24
14
3.17
Return on assets%
27.13
27.68
29.56
28.93
28.78
29.69
28.06
28.70
28.00
29.96
13.38
28.70
28.74
14
2.19
EPS¥
1.32
1.31
1.15
1.03
1.01
0.98
0.90
0.79
0.82
0.81
2.25
(4.43%)
(6.00%)
—
9.10
EPS growth%
28.96
30.53
29.14
31.16
30.70
30.53
27.91
27.41
29.92
30.52
5.09
29.92
30.22
94
0.97
Bookvalue per sh¥
3.32
3.13
2.95
3.02
3.22
3.48
3.96
3.80
3.86
4.10
0.57
4.96%
1.76%
—
3.00
FCF per share¥
1.60
1.52
1.59
1.62
1.62
1.76
1.75
1.61
1.42
1.48
0.67
(1.74%)
(1.48%)
—
1.82
Dividend per sh¥
0.90
0.85
0.92
0.97
0.97
1.07
1.18
1.14
1.17
1.08
1.57
2.12%
1.28%
—
9.75
Div yield (avg)%
26.34
25.33
23.70
22.74
22.38
24.40
23.58
20.65
21.48
21.79
14.89
21.79
23.16
53
6.46
Payout ratio%
24.16
22.83
24.90
27.20
28.70
27.45
29.76
28.01
25.07
23.59
9.58
27.45
26.14
64
252.2
Shares (diluted)M
267.1
261.9
256.9
243.2
267.9
305.7
352.4
397.9
384.7
385.4
264.9
7.54%
4.63%
32
6.20
Buyback yield%
3.49
4.30
4.26
4.63
4.95
5.85
7.21
7.96
6.17
7.96
16.33
7.21
5.40
68
1.707
D/E ratiox
1.308
1.381
1.531
1.581
1.586
1.559
1.676
1.613
1.751
1.628
0.889
1.628
1.583
81
1.930
Enterprise value¥B
2.137
2.050
2.221
2.177
2.213
2.569
2.597
2.975
2.959
3.368
0.465
8.76%
3.83%
79
1.566
LT debt¥B
2.665
2.515
2.459
2.281
2.340
2.167
2.338
2.302
2.319
2.306
0.335
(0.30%)
(0.31%)
9
Revenue
¥1.699B
6.33%
1.00×
Cost of revenue
¥727.3M
6.07%
0.98×
Operating expenses
¥374.1M
6.45%
1.01×
Property and equipment
15.99%