1.841
Revenue¥B
1.181
1.275
1.347
1.422
1.535
1.638
1.771
1.877
2.074
2.274
1.884
8.18%
7.62%
72
29.26
Revenue growth%
15.41
16.04
14.32
12.07
9.77
10.38
13.02
12.15
14.62
11.77
29.05
12.15
12.59
43
3.65
Gross margin%
28.88
28.51
27.24
28.59
31.56
34.10
36.66
33.95
34.43
36.50
4.33
34.43
32.75
42
27.27
Operating margin%
9.26
10.82
12.56
11.99
13.88
14.81
12.22
9.94
11.77
9.40
9.91
11.77
11.88
53
23.88
Net margin%
25.03
25.03
26.32
24.23
27.16
27.57
27.72
29.92
29.42
30.66
4.35
29.42
27.36
51
20.68
P/E ratio (avg)x
7.885
7.191
8.099
7.814
8.106
7.387
6.684
6.763
7.649
7.397
18.55
7.387
7.523
31
35.33
EV/EBITx
29.97
34.45
33.33
33.91
39.98
47.42
49.17
47.42
47.40
51.87
11.15
47.42
43.69
62
4.36
FCF yield (avg)%
10.20
8.67
8.95
8.66
10.50
9.78
7.45
8.91
8.77
7.03
2.72
8.77
8.84
72
26.67
FCF margin%
17.27
16.20
18.38
20.80
20.42
18.96
20.33
21.95
23.67
22.52
20.81
21.95
20.38
31
0.242
FCF / Net incomex
0.610
0.666
0.746
0.802
0.952
1.008
1.005
1.034
1.173
1.354
1.657
1.034
0.979
82
10.02
ROIC%
22.86
22.10
22.91
21.87
23.85
24.33
25.01
24.66
22.93
23.41
2.78
24.33
23.17
68
6.88
Return on equity%
31.80
31.89
29.77
30.95
29.66
29.00
28.27
29.72
32.24
29.79
26.16
29.72
29.78
43
26.07
Return on assets%
8.78
10.01
12.45
10.46
9.97
10.69
8.25
10.95
10.67
12.78
16.43
10.69
10.56
81
69.32
EPS¥
61.03
69.64
70.70
84.19
86.93
87.69
101.27
102.70
107.30
116.88
75.89
6.10%
7.62%
—
29.76
EPS growth%
9.77
10.33
10.86
8.90
11.26
13.55
13.34
12.82
12.04
11.73
21.68
12.82
11.49
84
18.15
Bookvalue per sh¥
34.72
36.79
40.58
42.45
42.25
40.03
38.58
39.67
41.42
38.40
16.61
(1.90%)
2.05%
—
28.85
FCF per share¥
44.09
49.14
49.24
47.87
48.09
45.32
46.20
51.52
50.03
54.39
15.12
2.49%
3.11%
—
52.53
Dividend per sh¥
36.85
34.74
33.02
35.50
30.25
30.03
27.97
28.13
29.75
27.06
22.87
(2.20%)
(3.72%)
—
11.79
Div yield (avg)%
18.24
20.70
22.37
20.68
19.87
20.40
18.75
20.75
22.88
21.97
21.58
20.75
20.69
61
7.17
Payout ratio%
17.38
14.93
14.17
15.78
15.76
13.95
12.20
12.55
14.34
16.73
14.44
13.95
14.63
64
19.94
Shares (diluted)M
31.80
31.55
34.30
39.52
45.04
50.98
60.56
60.88
69.55
80.07
19.77
12.19%
10.55%
50
27.82
Buyback yield%
5.15
6.72
6.07
5.70
6.50
8.83
10.34
11.59
9.97
11.58
20.20
10.34
7.77
58
1.351
D/E ratiox
0.857
0.981
1.133
1.152
1.306
1.252
1.253
1.354
1.392
1.396
0.941
1.354
1.252
88
2,609
Enterprise value¥M
680.1
691.6
785.1
797.4
872.0
827.2
879.9
833.9
793.4
747.0
654.6
(3.05%)
0.44%
71
2.169
LT debt¥B
1.544
1.690
1.861
2.032
1.988
2.025
2.338
2.769
3.100
3.636
2.562
12.84%
9.25%
30
Revenue
¥2.274B
7.62%
1.00×
Cost of revenue
¥1.487B
7.49%
0.99×
Operating expenses
¥353.6M
7.79%
1.02×