218.4
Revenue¥M
722.5
712.2
734.6
728.4
725.2
715.8
720.9
725.7
728.7
727.1
224.2
0.05%
0.28%
35
6.24
Revenue growth%
26.71
26.19
26.91
27.97
26.22
26.37
23.54
21.30
22.51
23.54
18.32
23.54
26.20
18
23.07
Gross margin%
15.06
12.51
14.86
15.60
14.30
16.35
14.26
16.64
16.15
17.10
14.67
16.35
15.33
84
24.27
Operating margin%
14.68
17.36
17.69
19.94
19.16
19.35
17.96
18.09
16.12
19.08
24.31
18.09
18.02
34
4.67
Net margin%
9.79
11.60
10.90
13.61
15.05
15.11
17.74
19.25
22.07
23.55
20.38
19.25
15.08
76
18.99
P/E ratio (avg)x
52.53
62.57
69.01
69.73
67.53
80.66
85.22
83.05
85.70
86.65
31.31
85.22
75.20
83
26.27
EV/EBITx
40.07
37.39
35.77
37.67
42.56
48.92
54.56
57.12
53.06
56.21
12.91
54.56
45.74
31
23.55
FCF yield (avg)%
16.32
16.49
18.54
19.35
17.68
19.42
18.18
18.79
20.32
21.30
12.00
19.42
18.67
28
6.42
FCF margin%
3.22
2.27
2.05
0.40
0.40
0.40
2.11
2.44
1.14
2.48
20.54
2.11
2.08
69
1.533
FCF / Net incomex
0.665
0.690
0.678
0.668
0.661
0.734
0.813
0.763
0.887
0.852
0.471
0.813
0.712
41
24.28
ROIC%
7.16
9.25
9.01
8.54
7.39
4.94
6.94
6.23
6.32
7.39
3.63
6.32
7.27
54
17.17
Return on equity%
29.68
27.25
25.13
26.58
29.25
31.59
33.96
32.26
29.90
29.09
10.51
31.59
29.47
90
17.04
Return on assets%
9.43
12.11
15.00
14.84
11.96
13.73
13.91
11.06
11.52
14.28
7.50
13.73
12.92
63
55.91
EPS¥
82.48
86.80
99.29
109.48
117.48
116.83
111.00
118.47
119.65
115.61
59.69
(0.32%)
3.68%
—
8.86
EPS growth%
11.85
9.62
9.63
7.25
6.36
8.55
9.64
8.93
7.29
6.98
21.66
8.55
8.74
26
19.44
Bookvalue per sh¥
74.70
79.80
93.74
95.10
102.56
121.80
118.58
123.87
133.87
143.12
48.32
6.89%
7.04%
—
17.22
FCF per share¥
65.95
64.08
67.92
73.35
78.05
86.93
87.89
82.69
88.48
94.45
55.79
3.89%
4.44%
—
42.83
Dividend per sh¥
68.30
65.02
70.02
70.23
78.07
82.81
81.35
93.08
89.45
93.39
41.86
3.65%
3.35%
—
21.07
Div yield (avg)%
8.37
6.30
4.70
6.18
5.73
5.54
6.05
4.11
6.24
8.45
8.52
6.05
6.11
21
2.19
Payout ratio%
26.41
26.54
27.80
26.89
27.66
24.76
27.00
26.47
25.87
28.05
29.20
26.47
26.72
9
4.880
Shares (diluted)M
6.170
6.839
7.839
9.206
10.31
10.39
11.96
12.37
13.86
13.87
4.747
6.11%
9.45%
80
13.51
Buyback yield%
20.56
18.52
21.36
20.65
23.52
21.11
20.04
21.68
22.68
20.64
19.54
21.11
20.88
77
1.717
D/E ratiox
0.456
0.457
0.440
0.520
0.503
0.482
0.464
0.501
0.532
0.615
0.474
0.501
0.491
80
294.7
Enterprise value¥M
432.2
462.1
476.9
427.3
444.0
468.2
420.0
380.4
405.2
379.0
73.92
(3.11%)
(1.24%)
36
791.1
LT debt¥M
677.6
718.4
669.1
730.1
744.9
727.8
680.0
699.6
648.8
734.4
223.2
(0.28%)
2.00%
63
Revenue
¥727.1M
0.28%
1.00×
Cost of revenue
¥485.5M
0.44%
1.02×
Operating expenses
¥156.0M
(0.28%)
0.95×