0.450
Revenue¥B
0.736
0.778
0.817
0.856
0.887
0.951
1.011
1.036
1.061
1.115
0.493
4.68%
4.60%
29
27.11
Revenue growth%
29.50
28.12
27.00
24.23
21.46
23.40
24.30
26.20
26.25
28.61
28.19
26.20
26.23
40
23.89
Gross margin%
11.54
10.01
12.46
15.20
15.83
18.71
16.62
18.69
18.34
15.75
14.06
18.34
15.79
14
9.77
Operating margin%
22.27
25.09
27.35
26.58
27.96
30.58
31.59
34.17
33.75
32.85
22.18
32.85
29.27
59
16.23
Net margin%
6.73
5.12
3.11
4.13
2.66
2.04
0.68
2.47
2.49
1.64
24.42
2.04
2.58
52
14.32
P/E ratio (avg)x
17.69
19.87
21.45
20.65
23.09
26.14
28.88
34.01
39.38
41.40
12.37
34.01
24.61
26
21.98
EV/EBITx
12.67
14.27
14.95
15.60
15.87
16.17
18.22
20.49
20.94
21.38
28.25
20.49
16.02
39
24.79
FCF yield (avg)%
19.96
19.18
18.19
15.75
13.28
10.98
10.33
11.53
9.67
7.84
16.53
10.33
12.41
56
29.55
FCF margin%
21.56
19.52
19.44
22.11
19.33
17.04
14.88
14.37
14.50
15.25
9.31
14.88
18.18
50
1.540
FCF / Net incomex
2.685
2.655
2.998
3.012
3.403
3.377
3.308
3.687
3.671
4.263
1.072
3.671
3.342
46
29.40
ROIC%
14.66
11.73
12.46
10.16
7.21
6.41
3.94
1.47
2.33
0.40
17.04
2.33
6.81
81
27.01
Return on equity%
10.02
10.79
11.73
11.28
10.25
9.70
9.85
12.33
10.39
12.86
28.54
10.39
10.59
42
6.80
Return on assets%
13.82
15.80
18.62
20.51
18.66
19.57
17.96
20.96
22.61
23.85
16.96
20.96
19.12
5
2.28
EPS¥
0.56
0.57
0.60
0.67
0.68
0.67
0.77
0.82
0.88
0.91
2.44
5.93%
5.50%
—
13.48
EPS growth%
23.92
22.92
24.02
26.17
27.20
26.82
26.17
26.53
24.05
26.32
13.07
26.32
26.17
13
0.83
Bookvalue per sh¥
1.10
1.16
1.10
1.26
1.40
1.55
1.47
1.42
1.56
1.53
1.90
1.68%
3.09%
—
0.87
FCF per share¥
1.77
1.86
2.06
2.02
2.15
2.30
2.42
2.46
2.35
2.55
2.72
3.53%
3.76%
—
2.46
Dividend per sh¥
3.13
2.94
3.34
3.59
3.91
4.23
4.70
4.44
4.87
5.17
1.84
5.75%
6.10%
—
11.94
Div yield (avg)%
20.16
19.63
18.66
17.08
19.93
21.05
20.42
21.53
21.03
18.95
9.49
21.03
20.04
87
12.04
Payout ratio%
2.20
3.46
2.03
2.72
0.40
2.60
1.13
0.49
0.40
0.40
22.46
0.49
1.58
15
131.3
Shares (diluted)M
245.2
233.8
274.8
319.5
356.9
372.0
415.8
410.0
484.3
488.8
124.2
6.49%
8.34%
83
11.62
Buyback yield%
28.90
31.61
30.07
32.19
29.75
32.51
35.03
32.08
32.47
32.98
27.08
32.51
32.14
19
0.984
D/E ratiox
0.623
0.565
0.562
0.607
0.581
0.557
0.584
0.612
0.559
0.497
0.426
0.559
0.573
23
800.4
Enterprise value¥M
236.4
256.7
304.8
294.9
306.9
342.6
371.7
426.7
486.3
586.1
428.0
13.81%
9.67%
46
217.3
LT debt¥M
588.0
584.3
582.9
574.1
572.3
514.6
461.6
475.0
496.1
454.8
75.47
(4.49%)
(3.29%)
77
Revenue
¥1.115B
4.60%
1.00×
Cost of revenue
¥759.3M
4.58%
1.00×
Operating expenses
¥118.5M
3.95%
0.94×