0.225
Revenue¥B
0.981
1.033
1.104
1.141
1.201
1.295
1.358
1.449
1.502
1.613
0.238
6.09%
5.86%
23
12.54
Revenue growth%
27.28
27.29
28.78
29.04
27.92
27.01
24.92
23.47
22.45
22.56
12.95
23.47
27.14
26
2.16
Gross margin%
25.04
22.31
24.57
23.47
22.87
23.98
22.41
19.47
17.61
20.22
10.81
20.22
22.64
7
17.15
Operating margin%
31.84
31.27
31.11
30.00
29.57
27.08
26.72
28.10
29.94
26.97
11.42
27.08
29.75
74
24.44
Net margin%
4.57
5.46
3.00
4.97
6.62
4.51
4.92
5.19
6.63
8.27
27.66
5.19
5.08
8
20.83
P/E ratio (avg)x
29.03
26.88
28.36
30.81
27.47
28.64
28.52
29.19
29.30
29.31
37.09
29.19
28.83
88
31.83
EV/EBITx
27.80
25.57
26.29
25.19
23.46
23.77
23.00
20.94
20.50
21.83
10.24
21.83
23.61
11
10.73
FCF yield (avg)%
21.85
21.99
21.72
22.86
25.36
26.67
29.12
28.79
31.41
33.00
10.19
29.12
26.01
44
20.87
FCF margin%
19.67
19.03
19.75
17.63
16.30
13.51
14.19
16.51
14.97
17.39
16.55
14.97
16.95
92
0.902
FCF / Net incomex
2.003
2.018
2.225
2.121
2.389
2.777
2.998
3.098
3.538
3.822
1.555
3.098
2.583
70
6.80
ROIC%
25.53
27.18
26.43
23.56
25.64
25.14
27.69
29.18
28.29
27.85
8.85
27.85
26.80
66
15.42
Return on equity%
17.38
15.56
17.75
20.58
18.42
15.73
14.67
16.30
16.12
18.75
25.23
16.12
16.84
26
19.30
Return on assets%
8.02
5.67
3.10
1.84
0.40
0.40
0.40
0.40
0.40
0.40
17.36
0.40
0.40
54
2.37
EPS¥
1.95
2.15
2.15
2.17
2.32
2.35
2.48
2.22
2.35
2.20
2.64
(1.02%)
0.69%
—
27.55
EPS growth%
14.58
14.21
11.29
12.37
11.35
12.41
11.84
14.26
14.34
11.53
10.57
12.41
12.39
37
1.24
Bookvalue per sh¥
1.34
1.32
1.39
1.55
1.77
1.72
1.74
1.86
1.92
2.08
1.81
3.30%
5.32%
—
3.04
FCF per share¥
1.58
1.46
1.33
1.23
1.20
1.05
1.10
1.15
1.16
1.25
2.36
0.79%
(3.33%)
—
3.81
Dividend per sh¥
3.02
2.86
3.23
3.05
3.01
2.99
2.91
2.96
2.90
3.34
1.45
2.08%
2.33%
—
23.00
Div yield (avg)%
24.94
24.63
23.76
25.91
24.35
25.70
25.77
26.34
26.57
26.39
3.58
26.34
25.73
74
25.84
Payout ratio%
3.35
1.54
3.81
5.63
6.60
5.66
5.17
5.73
5.68
5.34
29.01
5.66
5.49
11
206.8
Shares (diluted)M
230.1
230.5
259.1
306.9
307.6
316.3
316.4
376.3
397.3
405.1
208.9
5.66%
6.63%
59
14.29
Buyback yield%
24.18
23.82
26.32
26.35
25.69
28.28
28.18
30.34
30.35
30.19
13.46
30.19
27.27
25
1.403
D/E ratiox
2.028
2.255
2.566
2.741
2.826
2.768
3.149
3.421
3.816
3.892
0.975
3.421
2.797
40
0.666
Enterprise value¥B
1.004
1.148
1.348
1.525
1.651
1.821
2.030
2.344
2.795
3.055
0.535
13.09%
12.14%
7
1,061
LT debt¥M
258.5
266.1
234.4
212.5
210.2
218.1
223.9
231.7
197.6
170.2
585.5
(4.14%)
(3.38%)
32
Revenue
¥1.613B
5.86%
1.00×
Cost of revenue
¥960.5M
6.06%
1.02×
Operating expenses
¥309.2M
5.70%
0.98×