1.738
Revenue¥B
2.043
2.048
2.098
2.114
2.173
2.234
2.295
2.355
2.373
2.445
1.902
2.39%
1.98%
42
26.81
Revenue growth%
26.97
25.48
27.32
25.74
24.13
23.55
21.71
20.69
20.13
17.24
27.78
20.69
23.84
29
28.63
Gross margin%
14.63
17.03
17.89
19.08
17.96
20.71
20.73
22.55
24.79
27.06
21.63
22.55
19.90
39
9.14
Operating margin%
6.86
3.91
1.95
3.51
4.13
1.61
3.89
4.46
5.72
2.98
12.65
3.89
3.90
6
9.14
Net margin%
4.51
5.70
7.67
8.54
8.03
5.86
5.30
6.66
4.51
4.99
8.37
5.30
5.78
48
35.74
P/E ratio (avg)x
37.88
40.99
45.36
42.88
41.22
42.80
46.64
45.30
43.13
40.16
10.55
43.13
42.84
33
12.02
EV/EBITx
44.58
48.45
55.02
64.67
67.44
73.79
78.15
87.70
95.62
95.45
8.591
87.70
70.62
27
7.02
FCF yield (avg)%
24.85
23.01
20.75
20.26
22.28
21.01
19.94
17.29
15.93
17.77
8.51
17.77
20.51
48
29.55
FCF margin%
7.34
4.47
2.44
0.99
3.82
4.22
6.69
4.87
3.63
4.34
7.63
4.34
4.28
94
1.306
FCF / Net incomex
0.789
0.776
0.668
0.659
0.660
0.559
0.519
0.447
0.477
0.493
1.045
0.493
0.609
85
17.46
ROIC%
29.83
29.75
31.73
30.91
28.39
30.56
32.68
31.76
31.32
29.27
11.59
31.32
30.74
43
25.34
Return on equity%
28.29
28.49
31.11
29.11
26.36
27.81
30.42
27.88
29.92
31.41
16.04
29.92
28.80
85
9.74
Return on assets%
20.44
17.86
18.97
20.14
23.03
25.61
28.17
28.97
26.47
26.82
22.61
26.82
24.32
69
0.29
EPS¥
0.85
0.79
0.76
0.82
0.79
0.78
0.84
0.83
0.84
0.86
0.31
1.70%
1.33%
—
27.70
EPS growth%
26.23
26.68
29.59
30.08
29.72
28.09
27.57
25.68
23.78
26.56
27.08
26.56
27.12
18
0.22
Bookvalue per sh¥
1.14
1.20
1.30
1.49
1.69
1.99
2.01
2.35
2.52
2.44
1.56
7.58%
7.54%
—
0.44
FCF per share¥
2.01
2.33
2.65
3.08
3.10
3.04
3.56
3.72
4.37
4.57
0.98
8.08%
8.43%
—
1.53
Dividend per sh¥
1.37
1.50
1.65
1.51
1.46
1.51
1.49
1.41
1.47
1.29
1.51
(2.53%)
(0.20%)
—
29.99
Div yield (avg)%
6.91
4.05
5.47
4.28
6.35
8.57
9.46
8.59
5.86
4.28
19.37
8.57
6.11
30
23.60
Payout ratio%
17.47
20.24
21.81
21.68
18.77
18.97
20.41
20.28
17.40
18.33
11.68
18.97
19.60
83
330.5
Shares (diluted)M
251.8
230.5
232.7
255.2
274.0
273.3
267.8
294.0
324.1
324.8
330.8
3.46%
1.89%
39
8.42
Buyback yield%
13.61
16.17
16.49
18.95
17.77
19.10
21.81
19.25
21.68
20.88
13.96
20.88
19.02
39
0.687
D/E ratiox
0.832
0.928
0.920
1.025
1.134
1.095
1.136
1.130
1.189
1.105
0.612
1.130
1.100
81
0.996
Enterprise value¥B
4.003
4.218
4.798
4.955
5.367
5.691
6.419
6.771
7.037
7.998
0.165
8.31%
8.96%
58
0.921
LT debt¥B
1.092
1.024
1.013
0.884
0.777
0.769
0.772
0.657
0.633
0.621
2.082
(4.38%)
(4.82%)
85
Revenue
¥2.445B
1.98%
1.00×
Cost of revenue
¥1.630B
2.05%
1.01×
Operating expenses
¥295.2M
2.71%
1.07×