0.188
Revenue¥B
1.085
1.126
1.145
1.171
1.182
1.217
1.268
1.272
1.333
1.386
0.197
3.23%
2.55%
93
7.31
Revenue growth%
25.77
28.10
29.68
30.85
29.28
28.35
26.35
27.32
28.25
30.75
24.24
28.25
28.30
17
21.74
Gross margin%
23.28
22.83
22.81
25.11
27.55
29.48
30.28
29.04
31.04
31.99
4.60
30.28
28.29
59
12.52
Operating margin%
11.20
12.42
9.55
7.15
9.31
8.02
10.33
7.74
6.02
9.01
5.78
8.02
9.16
66
27.21
Net margin%
16.51
19.08
16.45
17.96
15.53
16.32
14.57
15.56
15.97
17.31
11.02
15.97
16.38
34
36.59
P/E ratio (avg)x
31.07
30.67
30.17
31.52
36.19
36.30
39.43
43.10
48.19
48.08
34.46
43.10
36.24
41
22.92
EV/EBITx
22.47
25.30
27.71
26.99
28.97
31.34
28.77
27.18
29.05
30.94
31.43
29.05
28.24
35
26.91
FCF yield (avg)%
30.14
29.70
27.40
26.94
25.99
25.96
25.16
24.10
25.44
24.81
9.23
25.16
25.97
21
5.33
FCF margin%
5.08
2.73
1.80
4.23
2.85
4.11
4.17
3.97
3.24
4.43
4.40
4.11
4.04
65
1.493
FCF / Net incomex
0.219
0.230
0.224
0.231
0.256
0.253
0.279
0.305
0.307
0.312
0.258
0.305
0.255
15
4.62
ROIC%
15.46
18.40
17.49
16.98
18.66
19.15
20.11
21.10
22.72
20.42
19.57
20.42
18.91
62
10.82
Return on equity%
22.10
21.31
21.04
22.39
23.17
21.56
19.29
19.59
21.09
21.13
25.23
21.09
21.22
16
2.87
Return on assets%
17.08
19.41
19.94
21.47
21.99
23.38
25.15
22.89
24.59
23.27
3.61
23.38
22.44
36
0.98
EPS¥
5.81
5.73
6.12
5.98
6.84
6.51
6.31
5.95
6.06
6.65
1.07
(0.59%)
1.89%
—
22.41
EPS growth%
12.90
11.55
9.34
11.96
14.00
12.72
14.58
12.87
12.47
14.98
9.55
12.87
12.79
65
2.06
Bookvalue per sh¥
1.91
1.81
1.60
1.67
1.45
1.35
1.36
1.18
1.04
0.89
4.52
(9.31%)
(8.23%)
—
1.97
FCF per share¥
0.68
0.66
0.62
0.65
0.64
0.67
0.69
0.66
0.70
0.65
1.74
0.30%
(0.38%)
—
2.96
Dividend per sh¥
2.79
2.77
3.04
3.02
2.99
3.26
3.47
3.38
3.04
3.12
2.37
0.87%
0.60%
—
6.65
Div yield (avg)%
14.79
16.01
18.59
21.16
22.63
21.85
24.39
27.18
27.28
28.77
21.92
27.18
22.24
68
17.92
Payout ratio%
3.45
1.85
4.40
3.39
5.01
3.60
4.45
4.82
5.87
8.18
23.46
4.82
4.43
82
202.7
Shares (diluted)M
258.0
260.1
289.7
308.8
314.3
348.6
363.1
351.4
367.5
395.1
200.0
4.68%
5.55%
21
28.82
Buyback yield%
9.97
8.52
8.78
9.15
10.05
7.37
5.28
8.17
8.25
7.57
27.22
7.57
8.39
90
0.440
D/E ratiox
1.463
1.302
1.340
1.400
1.325
1.154
1.179
1.251
1.261
1.114
0.307
1.179
1.282
71
0.286
Enterprise value¥B
0.835
0.812
0.799
0.756
0.834
0.938
1.050
1.166
1.212
1.200
0.969
7.55%
4.57%
85
403.9
LT debt¥M
72.27
74.23
78.96
87.54
88.32
86.99
87.12
80.45
79.96
88.98
844.0
0.15%
0.93%
7
Revenue
¥1.386B
2.55%
1.00×
Cost of revenue
¥809.1M
2.28%
0.97×
Operating expenses
¥141.1M
3.06%
1.05×