0.150
Revenue¥B
2.106
2.182
2.220
2.296
2.310
2.347
2.380
2.385
2.478
2.520
0.156
1.76%
1.84%
58
25.17
Revenue growth%
10.28
8.31
10.81
13.38
14.07
12.55
12.21
9.86
8.88
6.61
15.56
9.86
10.55
10
16.42
Gross margin%
25.48
26.16
24.60
22.34
21.06
23.48
24.96
22.72
25.02
26.73
14.51
24.96
24.78
6
24.35
Operating margin%
24.26
22.99
22.61
24.07
24.56
21.63
23.86
22.07
22.73
21.62
7.22
22.07
22.86
13
10.71
Net margin%
31.65
30.12
28.05
27.26
30.07
27.28
30.12
29.96
28.81
31.01
10.56
29.96
30.01
35
16.45
P/E ratio (avg)x
7.142
7.972
8.855
8.388
7.743
8.294
8.047
8.630
9.396
10.44
10.86
8.630
8.341
65
21.59
EV/EBITx
20.94
19.43
19.57
21.52
24.18
27.46
26.62
29.95
34.51
38.82
7.507
29.95
25.40
56
27.29
FCF yield (avg)%
13.90
12.34
11.50
11.69
9.14
9.66
9.84
8.87
10.95
10.11
10.01
9.84
10.53
60
23.39
FCF margin%
0.40
1.96
3.84
2.93
0.66
2.46
0.52
0.40
0.40
0.40
21.29
0.40
0.59
13
1.440
FCF / Net incomex
0.308
0.317
0.293
0.275
0.242
0.228
0.228
0.220
0.196
0.197
1.480
0.220
0.235
77
2.92
ROIC%
5.89
4.43
4.23
1.70
1.43
0.77
0.89
2.38
0.40
2.58
9.70
0.89
2.04
8
18.27
Return on equity%
6.53
9.11
8.87
8.02
5.64
5.59
4.38
5.06
2.16
1.63
25.58
4.38
5.61
53
14.98
Return on assets%
30.06
29.04
29.64
32.33
33.78
31.37
34.02
35.11
36.10
36.43
11.31
35.11
33.05
64
4.46
EPS¥
5.19
5.65
6.53
7.25
8.06
9.54
9.17
9.93
10.22
11.62
4.68
7.58%
9.30%
—
19.20
EPS growth%
23.89
26.59
26.48
25.25
26.91
23.96
26.60
29.14
30.10
32.76
23.35
29.14
26.60
76
0.79
Bookvalue per sh¥
1.69
1.96
2.19
2.32
2.25
2.42
2.55
2.49
2.55
2.49
2.30
2.02%
3.74%
—
2.26
FCF per share¥
3.84
3.64
3.74
3.79
4.22
4.90
4.64
4.96
5.44
5.89
1.98
6.92%
5.50%
—
2.96
Dividend per sh¥
5.89
6.47
6.69
7.34
7.99
7.86
8.57
9.51
9.72
11.52
3.80
7.58%
8.52%
—
11.39
Div yield (avg)%
12.69
10.62
12.89
15.42
12.77
13.40
13.93
14.15
14.08
11.51
9.53
13.93
13.14
88
12.83
Payout ratio%
25.91
28.85
28.13
25.18
27.42
26.99
28.52
29.08
26.88
29.75
16.95
28.52
27.77
60
173.2
Shares (diluted)M
179.6
168.8
176.2
187.8
169.8
151.8
164.1
174.6
179.8
162.3
174.5
(0.90%)
(0.39%)
90
22.64
Buyback yield%
1.76
4.24
7.21
9.97
12.63
13.33
13.99
11.24
10.58
13.09
17.94
13.09
10.91
78
0.617
D/E ratiox
0.852
0.765
0.804
0.844
0.762
0.794
0.713
0.648
0.704
0.678
0.191
0.704
0.764
6
1.170
Enterprise value¥B
1.161
1.190
1.085
1.034
0.939
0.945
1.014
1.025
0.981
0.891
1.956
(1.03%)
(3.03%)
8
2,224
LT debt¥M
195.9
178.7
198.8
197.6
219.6
215.6
207.3
225.7
220.7
243.4
288.8
2.08%
1.49%
93
Revenue
¥2.520B
1.84%
1.00×
Cost of revenue
¥1.764B
1.84%
1.00×
Operating expenses
¥557.6M
1.82%
1.00×