0.138
Revenue¥B
1.953
1.965
2.019
2.041
2.064
2.072
2.060
2.035
2.044
2.022
0.152
(0.41%)
0.30%
64
5.46
Revenue growth%
21.22
22.16
23.03
21.81
24.26
24.00
21.44
19.63
18.69
16.68
16.88
19.63
21.62
9
15.03
Gross margin%
28.17
25.29
24.61
23.99
23.22
23.15
24.74
25.32
23.91
26.10
2.25
24.74
24.67
25
24.71
Operating margin%
12.62
14.34
16.90
17.96
17.54
16.24
16.47
17.48
18.80
19.26
9.08
17.48
17.19
87
14.35
Net margin%
2.54
1.48
3.98
2.66
4.12
6.15
8.97
11.07
13.69
11.20
5.91
11.07
5.14
70
15.74
P/E ratio (avg)x
27.34
29.13
26.73
29.66
28.81
31.78
30.38
30.74
31.50
33.89
26.28
31.50
30.02
27
24.35
EV/EBITx
36.86
39.75
38.66
37.49
36.39
38.84
40.66
37.56
38.13
40.89
30.08
38.84
38.39
54
3.96
FCF yield (avg)%
7.72
9.80
8.75
8.69
9.38
7.70
6.56
6.42
4.50
2.39
19.64
6.42
7.71
84
24.24
FCF margin%
10.66
10.98
9.04
7.61
8.54
6.55
9.49
9.62
10.70
13.10
7.10
9.62
9.55
85
0.540
FCF / Net incomex
1.204
1.343
1.235
1.117
1.023
1.134
1.157
1.134
1.163
1.115
1.395
1.134
1.145
34
28.53
ROIC%
21.80
19.18
18.32
20.93
18.66
17.54
20.25
18.27
16.17
19.06
3.37
18.27
18.86
15
13.11
Return on equity%
14.30
13.71
13.91
13.12
11.59
10.43
10.06
9.26
11.72
12.21
2.14
10.43
11.97
46
29.61
Return on assets%
22.52
19.59
21.92
24.87
25.55
24.58
27.55
25.53
26.63
28.92
28.99
26.63
25.20
43
34.01
EPS¥
25.18
26.86
27.50
32.46
32.09
33.46
32.49
38.47
44.91
44.15
36.99
6.59%
7.44%
—
10.58
EPS growth%
32.67
33.54
31.37
33.38
33.11
35.94
34.68
37.47
38.27
40.31
27.50
37.47
34.11
9
22.99
Bookvalue per sh¥
52.76
54.51
53.21
60.99
65.20
68.61
69.60
77.47
90.23
89.90
30.89
6.64%
6.71%
—
18.00
FCF per share¥
34.49
31.29
29.14
28.13
30.11
30.55
27.96
25.72
23.35
23.37
16.20
(4.94%)
(4.16%)
—
28.02
Dividend per sh¥
24.65
26.39
27.36
25.12
25.42
26.86
23.37
24.38
25.91
23.84
27.72
(1.27%)
0.34%
—
9.20
Div yield (avg)%
24.75
23.03
25.03
27.94
29.42
26.52
23.99
21.81
24.35
26.29
8.73
24.35
24.89
6
15.92
Payout ratio%
7.53
6.65
8.52
8.19
8.68
5.96
6.47
7.10
4.12
5.78
23.08
5.96
6.88
14
34.37
Shares (diluted)M
46.16
49.09
50.31
51.09
52.13
53.03
52.97
59.17
65.31
78.16
34.95
8.44%
5.83%
58
28.02
Buyback yield%
0.50
0.40
0.68
0.40
0.40
0.40
3.00
3.91
1.06
1.24
13.00
1.24
0.59
91
0.775
D/E ratiox
2.149
2.447
2.666
3.018
3.128
3.346
3.427
3.173
3.055
2.862
0.993
3.173
3.036
84
0.499
Enterprise value¥B
4.558
5.091
5.858
5.789
6.485
6.393
6.374
7.287
7.958
8.945
1.071
6.64%
7.44%
19
2.480
LT debt¥B
2.311
2.472
2.376
2.181
2.270
2.032
2.065
1.796
1.788
1.778
1.010
(4.76%)
(3.26%)
79
Revenue
¥2.022B
0.30%
1.00×
Cost of revenue
¥1.204B
0.31%
1.00×
Operating expenses
¥324.4M
(0.23%)
0.95×