0.644
Revenue¥B
1.430
1.487
1.517
1.529
1.524
1.546
1.606
1.664
1.660
1.676
0.676
1.92%
1.63%
34
17.62
Revenue growth%
29.80
27.51
28.67
29.26
27.14
29.59
27.58
29.24
29.19
27.17
14.81
29.19
28.93
32
25.98
Gross margin%
20.62
22.89
20.50
19.54
16.55
15.87
13.67
13.77
14.99
13.43
19.07
13.77
16.21
53
14.35
Operating margin%
18.09
18.87
17.14
18.62
21.44
21.87
22.81
21.64
23.56
24.39
9.79
22.81
21.54
79
16.96
Net margin%
7.35
5.26
7.51
4.57
6.42
7.25
8.67
10.30
10.50
12.76
23.86
10.30
7.43
52
9.214
P/E ratio (avg)x
9.774
9.642
9.067
8.825
9.317
9.629
9.001
9.172
9.783
10.66
28.38
9.629
9.473
25
17.38
EV/EBITx
21.50
24.00
26.46
30.31
29.96
29.43
31.59
33.79
36.74
35.38
14.06
33.79
30.13
73
23.86
FCF yield (avg)%
15.97
18.22
16.06
13.88
15.71
16.23
13.46
14.44
13.88
11.53
27.70
13.88
15.07
49
22.48
FCF margin%
20.53
22.65
19.68
20.33
17.92
18.27
16.79
13.84
12.22
10.69
25.74
13.84
18.09
18
0.975
FCF / Net incomex
1.461
1.408
1.224
1.116
1.202
1.164
1.208
1.152
1.059
1.157
0.663
1.157
1.183
11
18.82
ROIC%
14.83
15.77
17.14
16.67
16.85
14.12
12.96
13.28
11.28
10.47
10.06
12.96
14.47
34
15.11
Return on equity%
10.73
10.54
13.20
14.53
15.70
13.38
13.00
10.85
10.52
12.04
22.36
12.04
12.52
94
8.72
Return on assets%
6.83
6.99
4.51
2.97
4.21
3.33
5.20
3.39
4.72
4.32
13.11
4.32
4.42
69
13.59
EPS¥
69.82
62.57
66.90
59.27
51.46
53.25
53.25
56.95
61.92
53.98
14.97
0.96%
(2.49%)
—
11.74
EPS growth%
24.32
23.21
22.49
25.38
22.99
21.00
22.82
19.88
18.18
19.27
18.83
19.88
22.65
29
19.46
Bookvalue per sh¥
61.24
69.39
66.75
74.84
73.16
69.84
74.49
84.97
95.44
105.08
55.28
7.51%
5.03%
—
91.60
FCF per share¥
21.81
19.59
21.13
22.35
24.87
26.27
26.49
28.08
24.91
26.86
34.26
1.55%
2.68%
—
63.21
Dividend per sh¥
40.21
44.47
46.12
45.56
51.38
57.69
58.89
64.08
62.15
63.62
56.91
4.36%
5.89%
—
15.28
Div yield (avg)%
0.64
0.40
1.78
3.53
5.44
5.91
4.19
3.69
5.80
6.53
18.66
5.80
3.94
34
13.98
Payout ratio%
30.80
28.30
28.21
26.25
28.56
29.80
27.07
25.89
23.37
21.25
21.90
25.89
27.64
69
13.46
Shares (diluted)M
13.20
14.63
15.26
15.53
17.22
18.03
19.66
21.23
23.77
23.85
14.11
6.73%
6.48%
7
23.49
Buyback yield%
6.47
6.16
5.56
4.74
3.84
5.61
2.88
4.01
2.17
0.40
8.84
2.88
4.37
94
0.912
D/E ratiox
1.135
1.014
0.910
0.842
0.917
0.985
1.096
1.229
1.338
1.380
0.407
1.229
1.055
80
0.867
Enterprise value¥B
1.025
0.985
0.942
1.058
1.077
1.271
1.456
1.550
1.718
1.915
1.297
12.19%
7.61%
84
698.3
LT debt¥M
433.3
430.4
373.4
362.6
312.7
266.9
238.7
231.5
234.1
225.3
633.1
(6.34%)
(7.80%)
73
Revenue
¥1.676B
1.63%
1.00×
Cost of revenue
¥1.174B
1.63%
1.00×
Operating expenses
¥339.1M
1.15%
0.95×