0.451
Revenue¥B
0.680
0.736
0.769
0.812
0.860
0.935
1.008
1.049
1.097
1.160
0.468
6.17%
6.04%
54
13.16
Revenue growth%
22.62
22.82
23.86
22.16
19.85
17.20
16.38
16.25
14.07
15.61
8.19
16.25
18.52
17
6.24
Gross margin%
26.02
23.57
20.83
23.72
23.29
22.78
22.67
24.43
26.52
28.27
7.02
24.43
23.64
10
16.03
Operating margin%
14.52
16.76
16.76
14.79
12.11
11.77
9.16
7.71
10.71
11.11
29.19
10.71
11.94
19
7.38
Net margin%
10.96
13.80
15.11
12.77
14.95
16.31
19.13
18.87
16.07
13.56
6.85
16.31
15.03
39
26.37
P/E ratio (avg)x
11.14
12.07
12.98
11.13
9.978
9.044
9.264
8.315
7.331
6.548
15.54
8.315
9.621
22
19.31
EV/EBITx
8.244
7.730
8.481
8.259
7.721
8.177
8.717
9.559
9.814
10.20
34.10
9.559
8.370
31
21.18
FCF yield (avg)%
8.20
10.24
12.68
15.38
14.12
16.29
15.42
12.74
11.14
10.72
27.04
12.74
12.71
86
12.64
FCF margin%
31.73
31.22
29.98
29.01
30.90
32.57
30.27
29.09
27.80
25.80
14.18
29.09
30.12
34
1.382
FCF / Net incomex
0.239
0.243
0.256
0.300
0.302
0.299
0.358
0.388
0.390
0.386
0.985
0.386
0.301
25
28.53
ROIC%
34.14
35.93
38.92
38.09
35.91
33.71
31.28
30.15
27.74
29.33
29.96
30.15
33.93
53
8.41
Return on equity%
20.73
18.98
17.18
15.56
17.42
15.48
17.59
15.07
14.10
11.58
5.80
15.07
16.37
69
29.31
Return on assets%
15.55
18.11
15.29
17.58
17.68
16.20
18.49
20.02
21.59
20.65
9.10
20.02
17.89
92
2.40
EPS¥
2.43
2.47
2.40
2.65
2.97
3.50
3.72
3.95
4.70
4.89
2.54
10.52%
7.25%
—
9.17
EPS growth%
3.94
4.73
4.67
1.89
0.40
1.13
1.46
0.40
0.40
0.40
29.15
0.40
1.30
43
2.63
Bookvalue per sh¥
1.98
2.10
2.24
2.35
2.31
2.61
2.97
3.29
3.78
4.39
2.03
13.68%
9.91%
—
2.86
FCF per share¥
1.94
1.83
2.01
2.09
2.21
2.02
2.20
2.10
1.93
2.08
3.15
(1.15%)
0.52%
—
2.18
Dividend per sh¥
4.01
3.98
4.06
4.50
4.94
5.63
6.72
8.11
8.84
9.46
2.98
13.86%
9.70%
—
19.36
Div yield (avg)%
17.54
18.17
16.82
14.57
16.57
19.46
19.21
19.37
18.12
15.52
7.05
19.21
17.83
19
12.39
Payout ratio%
6.31
4.34
2.08
0.61
1.83
0.72
0.40
0.40
0.47
0.86
12.33
0.47
0.79
24
134.7
Shares (diluted)M
90.37
95.13
100.6
104.7
105.2
99.10
103.4
104.4
102.9
96.00
129.6
(1.80%)
1.11%
62
11.36
Buyback yield%
6.32
6.93
7.41
7.67
10.63
9.49
6.80
5.30
8.27
9.80
6.09
8.27
7.54
41
0.725
D/E ratiox
0.622
0.672
0.621
0.622
0.555
0.528
0.473
0.454
0.429
0.423
0.766
0.454
0.541
23
589.1
Enterprise value¥M
603.0
597.7
624.5
610.2
621.4
676.8
787.4
842.0
871.6
882.5
88.02
7.27%
3.79%
37
0.578
LT debt¥B
1.243
1.368
1.612
1.888
2.127
2.084
2.147
2.479
2.495
2.428
0.159
2.69%
6.86%
14
Revenue
¥1.160B
6.04%
1.00×
Cost of revenue
¥812.3M
6.16%
1.01×
Operating expenses
¥128.7M
5.29%
0.93×