2.013
Revenue¥B
2.176
2.282
2.357
2.432
2.492
2.567
2.616
2.705
2.772
2.855
2.221
2.76%
3.14%
32
16.51
Revenue growth%
23.75
21.89
20.13
23.01
22.90
21.09
19.24
21.57
21.30
20.77
22.56
21.09
21.43
95
24.58
Gross margin%
15.79
13.94
12.37
9.64
8.52
10.69
12.26
14.33
15.75
18.49
4.91
14.33
13.15
53
21.63
Operating margin%
22.47
21.02
21.77
22.03
22.18
21.19
19.10
16.91
14.66
12.58
17.97
16.91
21.10
7
15.60
Net margin%
9.05
9.92
9.94
7.19
8.65
8.55
10.28
11.20
11.66
10.17
24.15
10.28
9.93
72
7.793
P/E ratio (avg)x
27.31
26.37
22.93
24.19
22.33
22.94
20.42
17.74
19.16
19.90
27.93
19.90
22.63
23
23.82
EV/EBITx
39.17
38.09
43.45
42.27
49.32
53.33
59.48
59.01
61.24
64.00
14.41
59.48
51.33
46
22.45
FCF yield (avg)%
2.02
1.79
2.11
4.56
1.82
3.53
1.63
1.55
4.20
2.97
5.36
2.97
2.07
85
28.36
FCF margin%
31.66
32.44
32.21
32.51
34.81
35.24
34.48
36.34
38.63
35.66
23.89
35.66
34.65
75
0.845
FCF / Net incomex
0.451
0.435
0.430
0.472
0.412
0.414
0.454
0.416
0.428
0.424
0.528
0.424
0.429
52
28.29
ROIC%
7.37
9.88
9.38
9.19
8.03
9.37
11.65
10.11
10.06
9.21
6.57
10.06
9.38
42
27.87
Return on equity%
16.24
13.70
11.82
11.41
8.89
11.20
14.08
13.25
13.15
11.11
14.48
13.15
12.48
81
10.38
Return on assets%
9.21
9.45
12.34
13.51
11.08
12.32
9.81
11.66
10.39
10.86
24.25
10.86
10.97
76
126.55
EPS¥
29.24
30.02
29.04
28.11
28.06
26.63
27.37
29.88
31.93
29.45
141.48
0.98%
(0.77%)
—
24.70
EPS growth%
16.74
17.65
16.95
18.65
21.38
23.11
26.09
27.39
26.62
27.74
27.46
26.62
22.25
73
161.34
Bookvalue per sh¥
75.73
84.20
84.71
80.07
84.27
77.11
71.96
76.09
82.62
90.18
60.67
1.37%
1.10%
—
59.75
FCF per share¥
119.46
114.91
121.42
121.07
125.54
115.10
102.86
98.86
89.22
79.16
117.34
(8.81%)
(3.02%)
—
157.37
Dividend per sh¥
52.64
49.20
54.28
51.99
48.39
46.60
45.12
41.70
40.51
43.16
142.94
(2.26%)
(3.01%)
—
25.17
Div yield (avg)%
19.82
21.80
20.30
19.12
20.40
22.20
22.52
24.79
24.52
24.37
10.25
24.37
22.00
52
15.98
Payout ratio%
20.16
20.46
19.34
20.89
21.26
24.17
25.23
26.03
26.32
26.42
5.39
26.03
22.72
47
6.015
Shares (diluted)M
7.177
8.190
8.049
8.369
9.004
9.420
8.524
8.475
9.472
9.644
5.901
1.38%
3.89%
49
8.95
Buyback yield%
31.33
31.58
29.67
30.96
30.71
32.06
33.08
32.85
30.09
28.84
15.26
32.06
31.14
58
1.101
D/E ratiox
0.504
0.492
0.482
0.560
0.554
0.613
0.583
0.652
0.637
0.708
0.621
0.637
0.571
79
1.139
Enterprise value¥B
2.956
2.805
3.303
3.636
3.873
4.152
4.259
4.281
4.899
4.811
1.499
4.43%
6.09%
31
1.051
LT debt¥B
1.394
1.392
1.558
1.624
1.513
1.424
1.378
1.315
1.313
1.404
1.527
(1.48%)
0.70%
49
Revenue
¥2.855B
3.14%
1.00×
Cost of revenue
¥1.338B
3.02%
0.99×
Operating expenses
¥625.0M
3.10%
1.00×