0.798
Revenue¥B
0.793
0.823
0.856
0.860
0.896
0.928
0.976
1.021
1.056
1.113
0.845
4.43%
3.63%
62
17.86
Revenue growth%
17.97
17.19
18.19
19.79
18.78
17.13
18.60
19.93
18.54
18.98
19.31
18.60
18.57
87
27.69
Gross margin%
19.64
22.42
23.45
23.73
22.61
21.52
23.11
20.92
21.38
18.41
27.80
21.38
21.97
16
11.04
Operating margin%
20.06
23.00
24.18
24.33
22.74
23.91
22.24
22.53
23.48
23.41
12.32
23.41
23.20
88
10.13
Net margin%
6.74
5.36
6.04
7.18
8.69
8.76
9.87
7.18
10.06
7.72
19.09
8.76
7.45
75
10.26
P/E ratio (avg)x
24.24
24.80
25.73
24.93
29.52
29.29
31.08
35.85
39.26
44.05
10.71
35.85
29.40
62
16.73
EV/EBITx
34.45
34.68
32.78
34.70
32.44
33.26
29.98
26.85
23.26
21.44
33.24
26.85
32.61
9
25.99
FCF yield (avg)%
16.46
18.62
16.84
15.61
15.72
17.00
14.09
12.40
13.63
14.82
22.95
14.09
15.66
12
29.78
FCF margin%
20.03
19.42
21.89
19.14
19.95
22.23
22.55
24.48
23.64
25.88
9.83
23.64
22.06
85
0.590
FCF / Net incomex
0.213
0.227
0.227
0.213
0.207
0.184
0.187
0.198
0.209
0.222
1.544
0.198
0.211
68
26.65
ROIC%
22.34
22.84
23.31
23.29
26.02
23.64
22.11
23.36
20.45
19.16
12.78
22.11
23.06
68
24.08
Return on equity%
10.45
9.01
9.68
9.94
11.13
10.67
9.48
8.66
5.69
3.06
13.04
8.66
9.58
46
18.43
Return on assets%
8.88
11.03
13.01
14.69
15.04
16.89
16.96
16.27
14.35
11.64
5.68
16.27
14.52
67
55.14
EPS¥
48.36
43.38
44.27
42.52
42.03
43.29
43.83
37.96
40.85
37.86
58.99
(2.07%)
(2.49%)
—
25.22
EPS growth%
9.07
8.72
10.30
10.92
12.11
13.63
15.88
13.04
14.35
16.53
18.36
14.35
12.57
23
52.91
Bookvalue per sh¥
42.62
47.68
48.85
51.18
54.51
61.37
59.42
70.74
77.75
77.32
56.40
7.24%
6.37%
—
94.75
FCF per share¥
70.21
70.48
76.91
76.67
88.08
85.37
88.52
101.88
115.46
126.58
76.15
7.52%
7.29%
—
84.70
Dividend per sh¥
110.59
121.00
114.77
119.55
115.78
131.52
142.62
144.04
149.56
151.75
81.17
5.56%
3.38%
—
3.37
Div yield (avg)%
18.26
20.32
17.79
19.01
18.98
18.15
16.22
16.99
14.98
12.96
9.32
16.22
17.97
79
13.17
Payout ratio%
1.72
0.40
2.93
5.92
7.39
6.24
6.69
5.91
3.12
2.79
10.45
5.91
4.52
52
4.616
Shares (diluted)M
4.599
4.899
4.814
5.162
5.001
5.067
5.596
5.819
5.678
6.381
4.650
4.99%
3.62%
56
21.66
Buyback yield%
27.43
26.74
27.48
27.39
25.63
24.08
24.52
27.18
27.20
24.73
27.69
24.73
26.96
38
0.433
D/E ratiox
0.231
0.200
0.188
0.180
0.186
0.195
0.171
0.165
0.159
0.168
0.449
0.168
0.183
20
346.5
Enterprise value¥M
204.0
195.0
219.2
249.6
249.2
245.8
243.6
263.9
266.4
276.5
492.4
2.10%
2.87%
35
422.9
LT debt¥M
140.9
124.5
123.0
125.8
114.4
110.8
118.5
107.2
98.41
105.9
69.09
(1.53%)
(2.97%)
70
Revenue
¥1.113B
3.63%
1.00×
Cost of revenue
¥711.7M
3.68%
1.01×
Operating expenses
¥226.9M
3.25%
0.96×