0.261
Revenue¥B
0.783
0.840
0.903
0.966
1.012
1.081
1.167
1.231
1.291
1.351
0.283
5.94%
6.15%
28
27.24
Revenue growth%
29.06
26.19
27.47
30.06
31.81
31.14
31.90
29.89
31.01
33.98
16.54
31.14
30.53
14
13.89
Gross margin%
26.69
27.08
27.24
27.90
29.47
31.88
32.25
30.58
28.51
29.56
8.02
30.58
28.99
73
7.53
Operating margin%
22.37
20.37
18.72
18.71
20.40
20.58
17.99
19.37
17.16
18.76
18.79
18.76
19.07
57
6.57
Net margin%
32.12
32.74
32.71
34.62
34.05
34.52
33.63
34.65
31.96
32.68
27.05
33.63
33.19
39
21.49
P/E ratio (avg)x
37.73
45.20
54.58
57.55
56.91
57.25
64.50
72.18
80.47
96.96
6.626
72.18
57.40
71
35.00
EV/EBITx
21.09
19.66
19.01
18.60
19.77
20.99
20.29
21.69
20.91
23.25
9.748
20.99
20.60
73
7.03
FCF yield (avg)%
27.10
25.56
23.36
25.91
23.02
23.29
23.50
25.00
23.02
24.11
22.53
23.50
23.80
19
28.78
FCF margin%
0.40
1.78
0.40
3.14
3.01
1.51
3.70
6.20
7.47
9.19
17.38
6.20
3.07
81
1.575
FCF / Net incomex
0.490
0.551
0.551
0.558
0.618
0.689
0.771
0.840
0.868
0.968
1.240
0.840
0.653
16
16.59
ROIC%
19.55
20.14
21.57
20.61
20.30
23.07
20.31
18.98
18.35
18.64
12.91
18.98
20.22
22
10.53
Return on equity%
8.54
7.37
9.64
8.61
8.07
7.04
9.43
7.58
10.53
13.20
4.44
9.43
8.58
19
4.91
Return on assets%
14.65
17.33
14.36
14.28
16.84
19.77
21.39
18.94
20.94
23.33
9.87
20.94
18.14
28
3.08
EPS¥
2.84
2.86
3.01
2.94
2.91
2.76
2.78
3.08
2.94
3.02
3.17
0.73%
0.32%
—
22.37
EPS growth%
4.05
3.21
5.42
7.35
8.91
9.88
7.20
7.74
6.74
4.03
27.08
7.20
6.97
57
0.86
Bookvalue per sh¥
2.85
2.67
2.46
2.70
2.45
2.36
2.61
2.36
2.52
2.34
2.01
(0.95%)
(2.94%)
—
0.83
FCF per share¥
3.99
4.00
4.65
4.62
4.54
5.29
5.38
5.71
5.61
6.37
0.66
7.01%
5.60%
—
3.05
Dividend per sh¥
4.16
4.91
5.76
6.23
7.14
6.94
6.72
6.71
7.43
8.25
3.05
2.94%
7.42%
—
19.81
Div yield (avg)%
4.56
7.25
5.11
2.36
3.46
0.64
2.59
0.40
0.40
0.40
23.61
0.40
2.47
85
23.26
Payout ratio%
29.29
31.63
29.58
32.12
33.37
31.70
34.51
37.37
37.42
34.79
5.76
34.79
32.75
57
228.6
Shares (diluted)M
206.0
179.4
156.8
161.9
176.1
170.2
148.0
156.9
136.9
124.7
228.1
(6.67%)
(4.22%)
91
12.47
Buyback yield%
13.49
12.21
11.59
10.05
12.17
14.96
17.93
17.02
18.92
19.69
14.07
17.93
14.23
15
1.256
D/E ratiox
0.449
0.453
0.457
0.462
0.468
0.516
0.523
0.524
0.539
0.555
0.747
0.524
0.492
7
614.8
Enterprise value¥M
543.5
559.8
580.1
638.5
600.0
676.8
633.3
621.5
683.5
762.9
371.6
4.92%
3.77%
46
834.0
LT debt¥M
615.4
676.5
640.7
609.6
624.6
573.3
538.0
566.1
575.1
582.1
899.8
(1.40%)
(1.12%)
37
Revenue
¥1.351B
6.15%
1.00×
Cost of revenue
¥786.9M
6.14%
1.00×
Operating expenses
¥188.6M
5.87%
0.97×