0.383
Revenue¥B
0.537
0.580
0.635
0.679
0.746
0.821
0.911
0.988
1.076
1.163
0.397
9.29%
8.79%
36
15.79
Revenue growth%
10.47
7.58
5.34
6.52
7.88
10.71
11.51
10.24
12.82
11.38
17.29
11.38
10.36
40
5.98
Gross margin%
4.12
2.25
3.21
1.68
3.11
2.86
4.77
4.34
6.81
5.41
20.42
4.77
3.67
83
3.45
Operating margin%
26.40
29.24
31.90
34.72
31.96
30.29
30.24
27.89
30.84
29.21
23.54
30.24
30.26
63
11.59
Net margin%
26.67
26.05
25.71
25.45
26.94
28.52
27.53
30.14
27.66
29.64
15.38
28.52
27.23
54
14.14
P/E ratio (avg)x
27.68
24.77
22.83
24.48
24.17
22.98
20.49
21.39
19.42
17.37
21.02
20.49
22.91
39
24.76
EV/EBITx
46.16
44.62
44.71
49.91
50.95
52.38
60.12
64.65
69.15
73.42
36.87
64.65
51.67
79
27.02
FCF yield (avg)%
34.75
34.05
34.67
31.80
34.69
34.90
34.54
32.81
34.50
32.63
20.71
34.50
34.52
59
13.10
FCF margin%
22.84
20.68
21.44
21.62
20.35
19.55
16.63
15.17
13.53
15.22
28.18
15.22
19.95
91
0.858
FCF / Net incomex
1.736
1.899
1.969
2.192
2.321
2.794
2.933
2.910
3.515
3.793
0.896
2.933
2.558
64
7.50
ROIC%
29.23
26.47
27.30
26.70
25.71
26.04
23.23
20.36
22.91
20.12
3.13
22.91
25.88
44
22.60
Return on equity%
11.77
12.96
13.01
14.53
16.45
16.53
19.45
20.32
19.32
17.56
25.51
19.32
16.49
9
14.24
Return on assets%
6.80
9.47
10.80
13.42
11.06
9.34
9.80
7.02
4.44
6.27
29.07
7.02
9.41
93
0.46
EPS¥
1.76
1.69
1.65
1.65
1.70
1.93
2.20
2.28
2.33
2.46
0.48
7.69%
4.19%
—
12.94
EPS growth%
10.98
10.50
10.57
12.50
13.34
15.63
16.14
16.73
15.79
16.99
25.53
16.14
14.48
9
1.01
Bookvalue per sh¥
1.45
1.54
1.65
1.45
1.35
1.30
1.27
1.24
1.13
1.09
1.59
(4.29%)
(2.40%)
—
1.19
FCF per share¥
2.25
2.35
2.29
2.32
2.37
2.63
2.86
2.93
3.44
3.98
0.82
10.90%
6.74%
—
0.28
Dividend per sh¥
1.22
1.25
1.42
1.57
1.61
1.58
1.69
1.76
1.86
2.04
0.29
4.76%
5.77%
—
9.70
Div yield (avg)%
22.55
21.81
22.05
21.93
24.69
21.75
20.00
17.66
15.10
15.76
29.17
17.66
21.78
27
24.37
Payout ratio%
27.74
27.13
24.77
23.39
20.98
21.53
20.59
22.14
20.78
21.26
25.73
21.26
21.84
26
0.295
Shares (diluted)B
0.489
0.530
0.544
0.660
0.761
0.886
0.879
0.862
1.009
1.139
0.288
8.40%
9.52%
26
3.91
Buyback yield%
0.63
0.40
0.94
0.73
1.22
1.69
0.48
1.66
4.39
2.56
23.98
1.69
1.08
31
0.112
D/E ratiox
0.872
0.902
0.845
0.873
0.747
0.786
0.770
0.764
0.696
0.655
1.762
0.764
0.778
64
0.250
Enterprise value¥B
1.025
1.127
1.230
1.148
1.172
1.095
1.174
1.215
1.188
1.303
0.639
2.14%
3.01%
14
1,051
LT debt¥M
950.4
884.6
966.5
975.8
922.3
897.2
895.0
979.9
990.8
950.8
371.7
0.61%
(0.21%)
30
Revenue
¥1.163B
8.79%
1.00×
Cost of revenue
¥585.0M
8.72%
0.99×
Operating expenses
¥288.8M
9.46%
1.06×