1.098
Revenue¥B
0.693
0.752
0.815
0.872
0.952
1.031
1.084
1.143
1.207
1.181
1.155
6.71%
7.00%
49
14.53
Revenue growth%
21.62
22.38
19.97
20.44
20.43
23.24
23.88
23.69
21.88
9.70
24.00
23.24
21.75
12
16.56
Gross margin%
11.89
13.01
14.60
16.04
18.35
18.57
16.46
18.95
18.71
27.63
12.26
18.57
16.25
93
4.01
Operating margin%
24.12
24.34
27.06
29.82
29.19
27.56
29.18
29.16
29.93
19.52
25.65
29.18
28.36
48
14.56
Net margin%
26.10
27.87
28.34
27.18
26.27
23.69
21.80
20.01
22.34
18.23
28.32
22.34
26.13
73
22.04
P/E ratio (avg)x
30.52
31.28
31.93
33.48
34.17
33.70
29.56
26.94
27.21
7.871
21.79
29.56
30.90
91
37.67
EV/EBITx
37.37
41.52
43.50
46.09
52.01
51.26
52.92
56.11
64.70
32.73
16.66
52.92
48.68
59
16.39
FCF yield (avg)%
20.75
23.62
22.67
24.55
25.18
25.01
23.10
20.72
20.01
16.27
28.05
23.10
22.89
6
27.06
FCF margin%
10.75
8.74
9.65
8.39
6.60
5.50
5.05
6.00
4.36
27.49
17.91
5.50
7.50
65
0.520
FCF / Net incomex
0.193
0.209
0.223
0.239
0.265
0.260
0.282
0.308
0.302
0.201
1.215
0.282
0.249
88
27.84
ROIC%
28.65
29.14
28.74
29.73
32.46
34.24
32.32
35.11
35.48
21.12
13.28
34.24
31.03
81
20.48
Return on equity%
17.69
20.57
21.49
19.16
19.41
21.95
24.21
26.36
26.14
4.63
19.66
24.21
21.03
65
2.54
Return on assets%
17.36
15.40
14.83
12.07
9.23
6.24
7.89
10.26
10.64
2.22
18.80
9.23
11.35
51
18.13
EPS¥
17.29
16.16
16.06
18.10
18.08
16.74
16.68
17.54
17.76
18.61
19.88
(0.38%)
1.86%
—
15.25
EPS growth%
27.45
26.32
26.04
28.10
27.69
27.25
29.62
28.05
26.97
14.25
23.14
27.69
27.35
21
9.85
Bookvalue per sh¥
39.74
45.65
52.22
51.07
53.13
53.77
56.15
61.26
61.79
5.78
20.37
3.89%
6.67%
—
25.32
FCF per share¥
17.15
16.82
20.30
20.86
23.26
26.65
29.96
30.04
34.96
21.69
12.50
10.88%
10.76%
—
11.20
Dividend per sh¥
10.44
11.30
11.78
13.06
13.49
15.58
14.68
15.01
16.19
22.87
4.50
4.39%
4.35%
—
17.49
Div yield (avg)%
21.42
19.83
22.27
20.00
17.39
15.44
13.89
10.92
9.39
5.68
5.91
13.89
18.61
51
20.29
Payout ratio%
11.46
10.30
11.16
10.41
7.65
6.53
6.02
6.07
4.47
3.08
29.44
6.07
8.63
93
19.64
Shares (diluted)M
28.68
28.28
29.54
32.39
33.31
34.39
31.03
33.48
35.17
19.39
19.62
1.66%
3.79%
38
3.87
Buyback yield%
22.48
23.97
21.46
19.04
17.32
14.75
14.91
16.51
15.13
27.16
16.41
15.13
18.18
92
1.201
D/E ratiox
2.291
2.649
2.691
2.843
3.283
3.400
3.233
3.161
3.276
1.750
0.548
3.276
3.002
85
0.654
Enterprise value¥B
0.660
0.748
0.818
0.917
0.954
1.127
1.117
1.187
1.353
0.356
1.173
8.09%
10.48%
44
0.405
LT debt¥B
1.227
1.171
1.140
1.007
1.106
1.112
1.044
1.097
1.153
0.471
0.291
2.75%
(1.07%)
14
Revenue
¥1.207B
7.00%
1.00×
Cost of revenue
¥780.8M
6.95%
1.00×
Operating expenses
¥239.7M
6.49%
0.95×