0.320
Revenue¥B
0.946
1.037
1.127
1.230
1.302
1.423
1.520
1.638
1.802
1.952
0.331
8.44%
8.15%
38
16.90
Revenue growth%
31.79
34.52
34.25
35.72
34.06
33.33
36.27
37.78
35.92
35.99
3.50
35.99
35.12
60
22.70
Gross margin%
32.56
31.50
33.94
33.01
30.38
32.19
32.44
33.52
34.40
36.68
11.54
33.52
32.78
53
29.84
Operating margin%
39.09
39.87
37.53
36.92
35.03
36.52
34.69
36.22
35.56
34.41
4.62
35.56
36.37
78
29.54
Net margin%
22.78
23.51
24.43
23.76
22.89
21.27
23.23
22.77
21.41
20.23
27.98
21.41
22.84
26
36.72
P/E ratio (avg)x
36.45
42.71
49.75
55.61
65.44
78.93
88.46
97.46
112.9
112.2
30.61
97.46
72.18
61
26.82
EV/EBITx
22.39
19.94
20.72
20.23
20.32
19.48
17.84
17.41
18.71
19.11
32.70
18.71
19.71
71
5.33
FCF yield (avg)%
16.35
15.81
18.76
16.42
18.01
16.66
16.32
17.88
19.09
21.59
10.77
17.88
17.27
88
25.17
FCF margin%
10.03
7.45
7.48
8.67
6.52
9.12
7.72
5.22
7.24
6.31
15.86
7.24
7.46
42
0.515
FCF / Net incomex
2.498
2.936
3.298
3.560
3.713
3.953
4.538
5.332
5.784
6.365
1.544
5.332
3.833
36
16.14
ROIC%
0.40
2.48
0.76
0.40
2.94
2.91
1.11
0.58
0.40
2.22
16.96
1.11
0.93
29
26.37
Return on equity%
28.99
27.90
25.11
23.96
25.93
24.01
21.08
23.72
25.92
27.53
25.21
24.01
25.52
17
18.27
Return on assets%
7.17
6.61
6.68
8.88
7.96
7.48
5.75
8.48
5.52
7.58
9.88
7.48
7.33
59
30.12
EPS¥
33.26
31.95
37.54
40.85
40.86
45.38
49.34
56.63
65.91
72.93
33.71
12.29%
7.61%
—
27.34
EPS growth%
28.32
28.17
30.13
31.32
33.64
32.63
29.72
28.39
28.84
29.54
12.20
29.54
29.63
87
86.67
Bookvalue per sh¥
64.28
63.30
66.03
65.90
64.22
73.17
79.97
91.42
104.77
109.70
25.20
11.30%
5.38%
—
42.22
FCF per share¥
129.88
124.41
120.73
132.48
145.27
152.92
168.97
198.76
228.84
222.78
100.39
8.93%
5.38%
—
88.96
Dividend per sh¥
113.54
108.12
115.46
125.47
139.52
159.40
158.73
157.86
167.23
177.49
52.43
4.93%
5.95%
—
10.62
Div yield (avg)%
10.96
13.43
12.24
11.79
10.01
11.69
13.90
14.52
13.60
12.43
5.71
13.60
12.33
41
6.60
Payout ratio%
14.22
12.15
14.48
12.22
10.40
9.20
9.78
7.34
9.58
9.07
19.53
9.20
10.09
27
5.663
Shares (diluted)M
8.202
9.339
9.064
10.00
10.32
11.68
13.86
14.80
15.64
15.34
5.518
8.26%
7.50%
78
10.47
Buyback yield%
9.40
11.25
13.50
12.75
12.09
12.19
14.40
14.19
14.03
12.18
17.03
14.03
12.47
75
0.275
D/E ratiox
1.785
1.941
1.911
1.888
2.217
2.456
2.906
3.304
3.892
4.018
0.390
3.304
2.337
38
840.6
Enterprise value¥M
172.3
153.4
134.0
134.6
118.7
117.6
103.6
108.3
108.2
102.4
871.6
(2.91%)
(4.65%)
83
1,583
LT debt¥M
226.9
239.9
235.0
229.4
226.8
234.7
209.1
200.4
181.5
183.5
943.5
(4.15%)
(2.70%)
16
Revenue
¥1.952B
8.15%
1.00×
Cost of revenue
¥1.134B
8.05%
0.99×
Operating expenses
¥271.2M
8.62%
1.04×