1.409
Revenue¥B
1.808
1.781
1.812
1.832
1.827
1.828
1.839
1.839
1.829
1.890
1.537
0.68%
0.40%
40
6.31
Revenue growth%
20.36
19.46
20.35
22.32
24.46
23.51
23.43
21.04
22.57
20.11
10.47
22.57
21.68
69
21.29
Gross margin%
29.87
27.47
29.47
30.65
32.57
31.85
31.29
31.31
31.04
31.73
14.87
31.31
31.16
9
14.66
Operating margin%
3.10
5.51
6.92
6.08
4.32
5.17
7.12
6.79
5.85
7.55
24.43
6.79
5.96
66
4.05
Net margin%
25.30
27.54
29.86
32.07
34.59
34.29
31.64
29.59
28.13
29.32
8.90
29.59
29.72
80
10.29
P/E ratio (avg)x
30.53
35.22
39.65
38.94
37.53
42.98
48.69
51.37
52.75
58.61
29.69
51.37
41.31
7
13.88
EV/EBITx
29.28
33.23
35.91
37.89
36.06
37.16
39.24
40.06
40.81
45.34
6.511
40.06
37.53
91
16.19
FCF yield (avg)%
37.75
36.79
37.40
39.24
37.54
39.60
41.11
42.65
41.55
42.37
29.60
41.55
39.42
42
4.68
FCF margin%
1.07
0.40
2.71
3.60
5.46
4.34
6.34
6.53
5.06
6.48
23.73
6.34
4.70
34
1.415
FCF / Net incomex
0.764
0.711
0.748
0.751
0.701
0.607
0.623
0.562
0.572
0.542
1.449
0.572
0.662
16
3.23
ROIC%
29.07
30.75
29.37
30.58
29.04
27.73
28.31
29.51
32.08
34.83
8.53
29.51
29.44
83
12.91
Return on equity%
25.51
27.35
29.27
29.52
27.11
27.29
27.82
28.48
26.39
25.84
19.21
27.29
27.32
46
26.95
Return on assets%
18.24
19.76
16.97
17.85
18.32
16.58
19.52
16.80
18.92
17.75
15.86
17.75
18.05
10
3.16
EPS¥
3.04
2.70
2.78
2.70
2.91
3.20
3.11
3.09
3.06
2.93
3.45
0.15%
0.44%
—
23.90
EPS growth%
15.57
13.72
16.61
14.66
16.15
14.09
13.40
12.60
12.15
11.68
2.26
12.60
13.90
12
1.68
Bookvalue per sh¥
1.60
1.66
1.79
1.76
1.93
1.98
1.81
1.80
1.69
1.78
2.65
(1.54%)
0.89%
—
1.61
FCF per share¥
6.61
6.59
6.47
7.56
7.82
8.68
9.07
9.44
10.58
10.79
3.77
6.65%
6.40%
—
3.23
Dividend per sh¥
2.58
2.99
2.96
3.13
3.17
3.68
4.10
4.60
5.06
4.99
4.84
9.53%
6.62%
—
21.94
Div yield (avg)%
10.45
12.82
13.25
15.47
15.15
15.65
17.93
19.32
17.87
19.47
14.72
17.93
15.56
16
22.05
Payout ratio%
24.99
24.19
22.07
20.84
22.03
24.85
26.55
28.97
28.80
28.22
16.65
28.22
24.92
19
106.5
Shares (diluted)M
152.6
171.1
199.2
190.9
207.4
204.2
209.5
226.6
239.1
274.0
107.8
5.73%
7.71%
54
13.50
Buyback yield%
28.84
28.33
29.71
29.38
26.46
27.13
26.60
26.24
25.57
27.43
29.42
26.60
27.28
51
0.550
D/E ratiox
0.733
0.859
0.936
1.003
0.956
0.947
0.998
0.952
0.913
1.060
0.384
0.952
0.950
66
114.5
Enterprise value¥M
785.0
781.0
688.6
706.8
678.7
641.6
624.0
547.0
508.2
515.9
600.9
(5.34%)
(3.51%)
35
1,883
LT debt¥M
85.11
74.28
70.30
75.76
72.10
75.94
67.10
68.67
69.06
75.38
647.2
0.89%
(1.86%)
16
Revenue
¥1.890B
0.40%
1.00×
Cost of revenue
¥899.1M
0.21%
0.98×
Operating expenses
¥341.4M
0.88%
1.05×