2.410
Revenue¥B
1.145
1.261
1.393
1.477
1.600
1.747
1.879
2.040
2.190
2.414
2.475
8.57%
8.65%
46
2.67
Revenue growth%
14.65
13.39
13.44
10.64
11.26
10.16
9.56
10.74
8.52
9.30
24.64
9.56
10.69
57
21.17
Gross margin%
24.87
25.87
25.04
27.46
28.17
29.19
30.64
28.32
25.72
25.01
14.28
28.32
26.67
73
23.87
Operating margin%
15.60
14.01
14.39
16.70
13.70
11.29
10.28
8.03
10.16
9.30
12.67
10.16
12.50
90
7.84
Net margin%
11.92
11.71
10.07
7.46
7.01
9.98
10.58
12.63
14.88
14.24
8.29
12.63
11.14
90
34.52
P/E ratio (avg)x
28.03
29.20
25.31
25.20
27.11
23.31
21.25
22.27
23.20
21.43
8.376
22.27
24.25
80
37.52
EV/EBITx
11.80
11.93
13.26
14.88
15.18
15.48
17.20
19.39
17.99
19.45
10.26
17.99
15.33
15
29.29
FCF yield (avg)%
20.16
18.22
16.61
19.55
20.58
19.98
18.49
16.05
15.08
16.22
16.92
16.22
18.36
88
27.22
FCF margin%
2.02
0.40
1.02
3.14
0.87
0.40
0.40
0.40
2.94
3.58
26.24
0.40
0.95
60
0.988
FCF / Net incomex
0.772
0.755
0.805
0.919
0.917
0.867
0.864
0.843
0.956
1.067
0.522
0.867
0.866
64
20.46
ROIC%
16.35
15.81
14.16
15.35
14.34
12.62
11.42
10.92
10.39
10.25
9.36
10.92
13.39
14
19.33
Return on equity%
13.16
10.21
10.55
9.07
6.35
6.60
5.96
5.89
8.50
10.17
23.21
6.60
8.79
61
28.81
Return on assets%
25.83
24.80
26.52
24.73
27.43
27.38
25.90
24.35
26.37
26.59
4.23
26.37
26.14
24
76.80
EPS¥
251.49
283.50
338.95
394.57
403.45
426.72
500.47
499.38
559.06
621.69
80.93
9.03%
9.95%
—
15.37
EPS growth%
26.79
23.80
20.99
21.76
20.80
20.13
22.79
21.03
20.21
21.95
9.24
21.03
21.40
88
101.79
Bookvalue per sh¥
214.03
240.17
236.43
259.10
280.78
328.38
353.32
370.74
419.20
405.22
72.73
7.61%
6.48%
—
177.14
FCF per share¥
134.34
128.76
128.87
130.12
121.66
122.95
120.21
137.46
151.40
174.08
174.20
7.43%
2.68%
—
174.15
Dividend per sh¥
57.32
49.45
44.06
46.19
39.33
37.91
36.36
33.38
34.26
36.96
85.59
(1.24%)
(4.66%)
—
6.30
Div yield (avg)%
8.34
10.20
10.86
11.76
9.10
6.50
4.80
4.22
5.18
6.95
18.37
5.18
7.65
8
6.62
Payout ratio%
23.97
21.55
18.75
19.02
17.97
18.98
20.78
19.03
20.69
18.66
26.35
19.03
19.02
62
9.125
Shares (diluted)M
9.433
9.958
11.18
12.74
11.96
11.47
11.55
11.16
12.80
14.23
9.019
3.53%
4.11%
25
11.40
Buyback yield%
15.78
15.57
14.25
15.60
18.46
17.56
17.01
19.53
16.56
14.81
19.42
17.01
16.17
93
1.053
D/E ratiox
1.534
1.391
1.399
1.484
1.560
1.480
1.586
1.413
1.511
1.609
0.871
1.511
1.497
78
1.530
Enterprise value¥B
2.744
3.068
3.298
3.026
3.324
3.098
3.357
3.554
3.977
3.873
1.120
3.11%
3.80%
24
2.536
LT debt¥B
0.203
0.227
0.227
0.228
0.251
0.296
0.328
0.352
0.413
0.439
1.383
11.81%
9.09%
78
Revenue
¥2.414B
8.65%
1.00×
Cost of revenue
¥1.268B
8.75%
1.01×
Operating expenses
¥437.7M
8.84%
1.02×