3.014
Revenue¥B
2.209
2.278
2.417
2.518
2.615
2.820
2.912
3.112
3.324
3.517
3.184
6.11%
5.37%
37
28.99
Revenue growth%
31.31
34.28
35.96
35.09
32.78
30.06
29.57
32.39
35.01
37.83
18.87
32.39
33.53
72
27.14
Gross margin%
18.74
21.49
18.55
17.50
16.96
18.53
16.08
14.09
13.49
15.31
11.54
15.31
17.23
32
10.92
Operating margin%
17.00
19.02
17.66
16.18
13.48
15.57
16.80
18.30
17.93
15.39
6.28
16.80
16.90
45
26.68
Net margin%
16.88
19.78
18.98
17.86
15.38
14.14
13.93
14.06
15.90
15.05
3.46
14.14
15.64
79
36.29
P/E ratio (avg)x
16.38
16.38
17.34
16.02
17.20
18.83
17.25
19.16
18.27
18.61
25.81
18.61
17.30
10
14.48
EV/EBITx
16.76
17.32
17.30
18.55
16.43
14.80
15.48
16.67
17.41
16.91
17.77
16.67
16.83
33
10.35
FCF yield (avg)%
9.94
9.91
7.72
8.43
10.82
8.40
8.24
8.72
5.73
6.34
11.97
8.24
8.42
40
22.88
FCF margin%
8.96
7.07
7.71
7.45
9.89
8.62
6.83
3.94
1.30
3.35
11.11
3.94
7.26
56
1.720
FCF / Net incomex
0.556
0.645
0.720
0.790
0.901
0.884
0.972
1.132
1.115
1.204
1.321
1.115
0.892
93
30.00
ROIC%
20.32
19.48
19.33
17.47
18.94
16.38
14.81
15.87
17.00
14.92
4.48
15.87
17.23
57
26.14
Return on equity%
21.13
21.74
22.47
23.26
21.45
19.62
22.17
23.68
23.91
22.18
29.30
22.18
22.18
13
18.64
Return on assets%
2.07
0.40
0.40
0.40
2.87
5.66
5.39
7.79
9.99
10.40
4.42
7.79
4.13
80
131.86
EPS¥
58.29
62.32
62.00
60.04
54.79
52.40
48.41
44.50
47.86
47.43
142.35
(2.84%)
(1.42%)
—
21.66
EPS growth%
12.17
12.66
15.49
15.83
17.57
16.33
16.95
18.32
15.78
16.11
13.43
16.33
15.97
25
64.42
Bookvalue per sh¥
54.20
58.74
56.25
51.78
51.29
51.10
52.07
54.30
52.71
57.39
47.97
2.27%
0.56%
—
26.49
FCF per share¥
41.82
43.43
38.54
40.96
38.81
38.80
38.48
39.06
39.15
36.44
67.66
(1.26%)
(0.59%)
—
84.18
Dividend per sh¥
76.87
81.27
80.15
89.85
95.47
102.06
106.02
108.97
103.44
113.63
86.49
3.54%
3.78%
—
25.54
Div yield (avg)%
23.92
21.27
23.09
24.79
22.75
20.45
20.77
20.32
22.32
24.57
28.18
20.77
22.54
7
11.49
Payout ratio%
22.69
25.37
24.13
25.58
27.90
30.88
28.19
27.96
25.08
24.34
24.81
27.96
25.48
47
13.95
Shares (diluted)M
16.55
18.80
18.76
18.47
20.17
21.19
24.28
27.82
27.74
27.05
13.30
6.05%
5.45%
13
14.30
Buyback yield%
13.70
11.02
12.52
14.05
16.72
18.14
19.01
16.74
14.14
16.50
8.58
16.74
15.32
80
0.910
D/E ratiox
1.740
1.805
1.868
2.043
2.298
2.761
3.271
3.366
3.614
3.505
1.403
3.366
2.529
30
2,042
Enterprise value¥M
676.5
701.1
665.5
637.5
598.0
610.5
579.6
599.2
684.2
755.8
869.7
4.79%
1.68%
83
1.384
LT debt¥B
2.583
2.549
2.478
2.253
2.215
2.147
2.069
2.107
2.029
2.287
2.414
0.64%
(1.09%)
93
Revenue
¥3.517B
5.37%
1.00×
Cost of revenue
¥2.166B
5.33%
1.00×
Operating expenses
¥812.6M
5.47%
1.01×