1.481
Revenue¥B
3.149
3.153
3.227
3.357
3.477
3.554
3.717
3.741
3.802
1.627
1.570
2.52%
2.40%
38
19.46
Revenue growth%
11.97
10.41
10.30
11.46
9.47
9.18
7.02
9.44
7.37
3.52
24.60
9.18
9.89
19
8.24
Gross margin%
14.77
16.40
17.03
14.64
16.77
19.69
17.84
16.09
15.39
28.19
26.59
16.77
16.25
42
17.94
Operating margin%
6.05
5.46
5.71
7.87
6.35
4.43
3.41
5.43
6.28
12.96
22.42
5.43
5.88
89
5.05
Net margin%
4.06
2.09
2.81
0.40
0.40
0.40
2.52
2.92
0.40
13.30
8.18
0.40
2.30
11
13.17
P/E ratio (avg)x
21.82
22.04
22.65
20.56
19.86
17.67
18.46
19.17
19.21
33.83
19.59
19.17
20.21
26
10.40
EV/EBITx
48.84
49.10
57.42
61.20
72.61
76.41
80.04
96.08
115.9
29.52
18.84
80.04
66.90
72
28.21
FCF yield (avg)%
4.66
5.40
7.24
8.06
7.09
7.34
7.74
9.98
7.56
26.77
23.77
7.56
7.29
51
28.46
FCF margin%
13.96
15.18
15.80
13.75
15.12
14.79
16.08
14.45
11.89
12.49
26.42
14.79
14.95
95
1.233
FCF / Net incomex
0.752
0.823
0.821
0.782
0.833
0.917
0.957
0.917
0.835
0.308
1.208
0.917
0.828
85
16.50
ROIC%
4.49
5.38
3.53
3.61
4.29
3.53
2.97
3.82
3.11
28.45
12.25
3.53
3.71
84
5.71
Return on equity%
11.99
11.40
8.91
11.42
8.55
5.83
5.35
5.53
6.74
19.69
26.69
5.83
8.73
12
18.97
Return on assets%
15.03
13.07
12.46
13.16
15.43
12.60
11.41
10.28
10.44
14.10
7.69
11.41
12.83
20
80.90
EPS¥
27.28
26.88
31.02
35.17
37.27
35.39
35.92
34.51
38.51
85.94
93.85
1.83%
4.19%
—
17.17
EPS growth%
28.09
25.73
25.13
26.78
29.11
27.47
25.19
24.95
25.26
7.83
21.27
25.26
26.25
8
20.30
Bookvalue per sh¥
105.70
123.62
122.65
132.51
147.27
149.22
175.49
186.55
194.39
67.89
86.55
7.97%
7.49%
—
42.63
FCF per share¥
32.99
37.73
40.63
38.10
39.93
38.13
38.23
36.66
36.69
78.18
43.17
(0.75%)
2.54%
—
60.46
Dividend per sh¥
19.56
17.86
19.44
19.29
20.02
20.96
21.60
20.10
18.54
84.32
25.92
(0.80%)
(1.61%)
—
4.20
Div yield (avg)%
19.19
21.51
23.26
20.96
23.76
24.25
25.11
26.40
27.13
19.16
5.83
25.11
23.51
28
27.02
Payout ratio%
6.89
8.05
6.11
3.39
4.19
5.43
7.75
10.35
8.69
25.77
23.71
7.75
6.50
60
15.51
Shares (diluted)M
12.82
12.06
11.10
9.436
7.985
8.600
8.489
7.283
7.848
15.69
15.90
(3.62%)
(5.37%)
69
18.55
Buyback yield%
6.83
6.74
6.74
4.13
3.91
3.08
0.52
1.48
0.40
10.05
3.08
1.48
4.02
48
0.932
D/E ratiox
0.226
0.242
0.229
0.208
0.223
0.209
0.198
0.182
0.194
0.498
0.197
0.198
0.215
76
3.304
Enterprise value¥B
1.936
1.931
1.871
1.727
1.874
1.790
1.728
1.545
1.387
1.534
0.220
(4.30%)
(5.07%)
45
3.221
LT debt¥B
4.702
4.535
4.385
4.300
4.734
5.528
5.939
5.643
5.405
2.406
0.647
4.68%
2.57%
45
Revenue
¥3.802B
2.40%
1.00×
Cost of revenue
¥2.396B
2.76%
1.03×
Operating expenses
¥774.2M
1.74%
0.94×