2.041
Revenue¥B
1.514
1.614
1.694
1.807
1.903
2.033
2.123
2.220
2.355
2.508
2.275
5.68%
5.72%
60
12.08
Revenue growth%
0.65
0.40
1.09
0.40
0.40
1.67
1.37
0.66
1.63
3.37
12.95
1.63
0.87
22
12.83
Gross margin%
6.83
9.28
11.86
11.95
10.19
13.08
12.69
12.04
11.17
11.60
11.17
12.04
11.73
65
21.74
Operating margin%
20.96
19.30
17.97
17.53
19.80
17.40
17.26
16.02
18.82
19.94
25.99
17.40
18.40
88
27.20
Net margin%
10.68
13.58
12.04
12.87
14.27
13.90
11.62
13.67
14.37
12.67
12.25
13.67
13.22
26
7.805
P/E ratio (avg)x
21.16
23.83
23.09
21.43
21.43
23.32
22.34
24.37
23.58
21.81
26.14
23.32
22.72
39
13.98
EV/EBITx
46.32
50.82
52.35
54.02
55.21
59.92
56.82
58.09
62.58
65.67
9.536
59.92
56.02
37
11.40
FCF yield (avg)%
8.81
11.55
10.13
9.77
8.80
6.94
6.26
7.96
7.14
6.05
11.58
6.94
8.38
44
12.74
FCF margin%
7.03
4.35
4.73
2.27
1.48
1.26
3.61
3.58
4.90
5.90
15.47
3.61
3.98
61
0.356
FCF / Net incomex
1.117
1.255
1.383
1.361
1.561
1.426
1.570
1.576
1.556
1.652
1.246
1.570
1.491
57
26.99
ROIC%
15.11
17.71
17.14
16.77
17.41
15.22
15.50
17.26
19.19
17.28
4.06
17.26
17.20
85
7.93
Return on equity%
19.40
19.77
17.63
15.23
12.28
13.08
12.73
15.69
15.04
13.43
4.24
13.43
15.13
70
17.22
Return on assets%
28.82
31.40
30.64
28.47
26.27
27.74
29.85
31.16
30.89
33.78
8.47
30.89
30.24
31
28.43
EPS¥
43.74
46.32
49.26
44.54
41.44
38.57
35.39
32.97
32.32
29.02
29.34
(6.88%)
(4.42%)
—
16.38
EPS growth%
10.56
8.50
6.37
5.81
7.37
5.18
4.24
4.98
4.23
4.50
20.63
4.50
5.49
72
74.89
Bookvalue per sh¥
23.22
21.46
22.68
24.55
26.82
25.32
26.99
29.21
27.90
27.88
75.18
0.77%
1.23%
—
55.27
FCF per share¥
51.28
50.66
48.57
54.49
57.31
63.14
65.62
63.62
71.91
82.37
29.30
7.52%
5.22%
—
36.97
Dividend per sh¥
59.50
64.05
67.99
74.68
76.93
74.94
73.86
70.81
75.61
81.09
18.22
1.06%
4.43%
—
6.18
Div yield (avg)%
17.36
17.37
15.00
15.25
16.51
17.98
20.09
21.08
19.48
17.10
26.99
19.48
17.37
22
18.76
Payout ratio%
36.75
36.16
35.96
37.17
37.74
40.30
37.64
35.37
35.26
35.55
15.91
35.55
36.45
56
13.18
Shares (diluted)M
21.43
20.15
19.07
19.42
18.44
18.48
19.52
19.29
20.06
18.98
13.52
0.58%
0.39%
8
28.94
Buyback yield%
24.24
22.20
20.11
17.73
17.44
15.94
15.01
16.29
18.32
20.13
21.52
16.29
18.02
28
1.020
D/E ratiox
1.051
1.120
0.995
1.028
0.990
0.899
0.971
0.982
1.032
0.977
0.169
0.977
0.992
22
2.811
Enterprise value¥B
2.190
2.371
2.200
2.016
2.188
2.381
2.276
2.553
2.577
2.339
2.358
1.35%
(0.10%)
5
2.659
LT debt¥B
3.416
3.835
3.951
4.583
5.135
5.175
5.625
5.686
6.699
7.638
1.635
8.26%
8.60%
44
Revenue
¥2.508B
5.72%
1.00×
Cost of revenue
¥1.303B
5.98%
1.03×
Operating expenses
¥615.7M
5.26%
0.96×