0.064
Revenue¥B
1.137
1.167
1.206
1.243
1.226
1.242
1.264
1.285
1.310
1.345
0.065
1.88%
1.79%
12
11.57
Revenue growth%
16.30
15.74
18.67
19.20
21.68
22.92
20.14
17.39
17.39
15.58
24.97
17.39
18.03
67
29.18
Gross margin%
30.31
30.33
31.45
29.99
29.71
29.70
26.94
29.27
28.76
27.61
2.51
28.76
29.70
74
2.67
Operating margin%
1.00
0.40
0.66
0.40
0.40
0.59
0.40
0.40
0.40
0.40
8.09
0.40
0.40
77
21.82
Net margin%
19.07
19.42
21.32
19.39
19.35
16.71
18.21
16.03
17.08
15.64
16.94
16.71
18.64
51
24.92
P/E ratio (avg)x
11.71
11.88
12.22
14.75
14.54
15.41
18.12
19.57
20.86
22.33
12.41
19.57
15.08
50
8.301
EV/EBITx
21.80
25.22
25.02
27.32
30.29
30.45
35.74
40.00
44.29
41.46
25.54
40.00
30.37
11
5.16
FCF yield (avg)%
14.60
16.76
14.42
16.68
19.32
20.69
18.25
18.12
15.41
16.45
9.39
18.12
16.72
25
21.58
FCF margin%
22.37
23.28
24.38
26.80
27.28
29.21
27.21
24.56
27.47
27.44
5.76
27.44
27.01
93
0.334
FCF / Net incomex
2.243
2.560
2.728
2.901
3.056
3.184
3.773
4.143
4.852
4.809
0.664
4.143
3.120
27
14.30
ROIC%
12.93
14.88
16.51
19.34
17.15
16.81
18.30
15.86
14.06
11.16
26.94
15.86
16.18
5
22.45
Return on equity%
0.40
1.55
0.40
3.14
2.57
2.05
3.91
3.26
3.54
3.23
18.55
3.26
2.86
93
6.20
Return on assets%
8.10
7.08
9.34
11.22
10.81
13.21
14.81
14.08
12.83
13.36
9.10
13.36
12.02
35
2.73
EPS¥
2.16
2.22
2.57
2.44
2.37
2.24
2.61
2.57
2.62
2.62
3.03
2.02%
2.95%
—
13.74
EPS growth%
20.51
19.22
19.01
19.13
21.91
19.64
22.26
21.56
22.05
23.33
15.92
22.05
21.04
55
2.43
Bookvalue per sh¥
1.72
1.72
1.79
1.72
1.74
1.50
1.49
1.56
1.36
1.16
2.87
(7.80%)
(3.20%)
—
1.81
FCF per share¥
2.64
2.84
3.10
3.62
3.60
3.77
3.82
3.96
4.32
4.96
1.31
6.64%
7.92%
—
1.75
Dividend per sh¥
2.56
2.28
2.05
1.88
1.78
1.77
1.77
1.67
1.64
1.65
1.12
(1.48%)
(4.66%)
—
19.56
Div yield (avg)%
3.88
1.31
1.77
4.09
5.32
5.74
8.50
6.69
8.65
6.16
3.46
6.69
5.53
38
19.04
Payout ratio%
7.39
8.92
8.10
9.34
9.96
9.38
12.13
13.16
13.03
12.12
14.72
12.13
9.67
81
109.2
Shares (diluted)M
116.1
110.9
115.0
111.1
111.9
125.5
139.6
153.9
165.7
181.4
112.4
10.14%
5.61%
74
27.82
Buyback yield%
10.35
12.14
9.39
12.11
11.78
14.01
16.43
13.88
13.54
16.06
4.72
14.01
12.84
83
0.909
D/E ratiox
0.326
0.306
0.274
0.260
0.235
0.239
0.259
0.273
0.290
0.295
0.101
0.273
0.273
48
717.3
Enterprise value¥M
289.9
259.5
221.4
202.3
175.9
150.6
149.3
142.8
134.4
116.9
300.0
(7.84%)
(8.93%)
53
147.4
LT debt¥M
167.5
189.0
182.8
186.7
214.8
217.1
244.5
288.3
282.1
271.0
178.9
4.76%
4.64%
59
Revenue
¥1.345B
1.79%
1.00×
Cost of revenue
¥590.2M
1.41%
0.96×
Operating expenses
¥306.8M
2.27%
1.05×