1.366
Revenue¥B
1.280
1.370
1.415
1.462
1.568
1.676
1.752
1.811
1.881
1.937
1.409
4.31%
4.76%
10
22.33
Revenue growth%
18.94
18.62
18.06
20.38
19.83
16.91
18.22
18.93
21.55
24.11
29.34
18.93
18.94
12
13.23
Gross margin%
22.95
23.91
25.90
26.38
24.43
22.74
21.34
19.99
22.80
21.44
8.61
21.44
22.88
55
15.19
Operating margin%
14.25
14.19
15.21
13.40
11.24
11.06
9.22
6.39
6.70
4.46
23.45
6.70
11.15
59
17.47
Net margin%
11.80
14.52
17.00
16.81
15.99
18.79
21.30
20.94
18.34
19.81
2.31
19.81
17.67
93
21.64
P/E ratio (avg)x
23.19
23.39
21.92
22.17
23.30
25.58
23.29
22.43
22.10
25.16
6.455
23.29
23.24
24
17.48
EV/EBITx
13.09
14.04
14.74
15.93
14.15
12.63
13.15
13.42
13.70
15.14
9.645
13.42
13.87
89
14.09
FCF yield (avg)%
3.39
0.40
0.40
0.91
0.41
0.40
0.40
2.26
0.40
1.41
18.81
0.40
0.40
19
16.87
FCF margin%
4.37
2.38
1.45
0.54
0.40
0.40
1.10
3.96
1.77
3.27
3.71
1.77
1.61
19
0.563
FCF / Net incomex
1.376
1.510
1.659
1.623
1.519
1.492
1.589
1.775
1.971
1.850
1.098
1.775
1.606
57
5.84
ROIC%
11.11
11.65
13.25
14.93
12.46
12.61
14.16
12.61
14.74
13.92
9.01
13.92
12.93
62
24.89
Return on equity%
0.68
2.58
5.44
6.01
6.35
6.47
6.23
5.64
7.85
6.59
24.52
6.47
6.12
6
24.99
Return on assets%
33.10
33.77
34.73
32.48
34.80
33.60
30.84
31.51
28.72
30.71
7.42
30.84
32.79
73
60.31
EPS¥
30.81
29.63
29.37
27.81
29.00
24.96
23.64
23.73
23.97
24.25
64.44
(3.52%)
(3.66%)
—
11.04
EPS growth%
17.15
16.73
14.27
15.50
15.39
15.87
15.87
13.41
15.67
15.45
20.46
15.67
15.58
29
95.23
Bookvalue per sh¥
60.49
68.42
73.83
75.90
77.78
77.70
82.56
94.07
95.72
105.51
89.51
6.29%
5.10%
—
84.36
FCF per share¥
85.00
92.07
95.81
91.96
104.04
97.15
99.51
110.02
125.07
145.74
57.31
6.97%
5.12%
—
63.25
Dividend per sh¥
93.81
105.14
120.85
125.79
122.54
120.48
116.03
113.12
111.75
124.87
87.65
0.38%
3.57%
—
5.68
Div yield (avg)%
0.92
0.40
2.07
1.91
0.40
0.40
1.86
0.49
0.40
0.40
26.53
0.40
0.44
8
15.92
Payout ratio%
29.44
30.61
33.34
32.09
32.09
30.22
30.90
28.60
28.83
31.45
13.68
30.22
30.75
39
15.91
Shares (diluted)M
27.02
29.32
35.05
39.43
44.93
49.70
50.90
54.77
59.52
62.43
15.97
6.80%
10.53%
9
23.21
Buyback yield%
10.92
8.16
9.82
12.62
10.82
9.97
11.69
12.34
13.77
14.91
26.81
12.34
11.30
42
0.779
D/E ratiox
0.956
1.059
1.214
1.226
1.176
1.116
1.145
1.123
1.293
1.351
0.643
1.145
1.161
46
1,625
Enterprise value¥M
399.9
397.5
378.2
393.6
410.1
437.6
490.6
496.5
466.7
493.8
420.0
3.78%
2.86%
50
1.567
LT debt¥B
2.669
2.776
3.192
3.267
3.287
3.230
3.814
3.769
3.999
4.506
1.469
6.51%
5.27%
7
Revenue
¥1.937B
4.76%
1.00×
Cost of revenue
¥1.070B
4.37%
0.96×
Operating expenses
¥341.5M
5.56%
1.08×