0.524
Revenue¥B
0.842
0.858
0.902
0.958
0.983
1.048
1.080
1.126
1.190
1.231
0.548
4.60%
4.13%
91
3.91
Revenue growth%
5.12
2.67
5.08
3.73
4.07
6.51
8.33
8.91
10.54
8.60
5.65
8.60
5.82
32
13.14
Gross margin%
24.59
27.29
27.10
26.15
26.06
27.63
30.52
32.09
33.83
32.82
9.09
32.09
27.46
37
8.17
Operating margin%
18.99
16.87
17.32
18.06
15.98
18.47
18.41
15.63
15.43
16.80
12.66
16.80
17.09
90
5.03
Net margin%
14.56
16.57
15.21
12.26
9.52
6.64
5.78
4.46
2.82
0.83
2.49
4.46
8.08
73
7.432
P/E ratio (avg)x
8.921
7.979
7.736
8.248
8.314
8.143
8.926
9.509
10.52
10.23
24.35
9.509
8.617
85
27.86
EV/EBITx
19.81
20.13
21.25
21.57
19.97
20.84
22.29
25.06
22.58
21.78
7.082
22.29
21.41
6
28.45
FCF yield (avg)%
24.76
23.30
22.11
24.73
26.93
27.01
29.30
31.76
30.66
27.87
22.08
29.30
26.97
45
16.31
FCF margin%
31.32
28.52
26.99
26.78
26.49
24.26
21.38
19.18
16.42
18.03
9.59
19.18
25.38
7
0.641
FCF / Net incomex
0.645
0.707
0.754
0.856
0.964
1.001
1.023
1.182
1.115
1.139
1.334
1.115
0.983
91
29.23
ROIC%
7.23
5.82
7.54
4.89
4.38
2.36
5.20
7.20
9.28
9.66
24.68
7.20
6.51
43
20.44
Return on equity%
2.61
0.94
0.40
0.40
2.71
4.59
4.97
3.75
5.53
2.61
22.75
4.59
2.66
80
3.63
Return on assets%
14.99
12.58
13.65
12.07
14.63
12.34
14.02
12.87
13.95
12.31
24.08
12.87
13.26
48
6.07
EPS¥
55.01
56.54
65.86
66.86
75.94
76.46
91.05
102.39
122.29
132.36
6.44
11.75%
10.53%
—
22.17
EPS growth%
17.19
16.58
15.17
14.41
15.01
14.55
17.01
15.39
14.46
16.20
18.54
15.39
15.28
31
35.45
Bookvalue per sh¥
18.93
17.92
20.66
22.80
24.54
24.35
25.91
30.44
32.99
38.78
18.85
9.59%
7.04%
—
26.49
FCF per share¥
7.13
7.67
7.89
7.30
6.48
6.26
5.88
5.58
5.42
5.89
10.85
(1.89%)
(2.70%)
—
27.53
Dividend per sh¥
29.77
25.43
21.58
21.94
21.65
19.94
17.66
16.48
17.57
15.16
14.04
(6.88%)
(6.83%)
—
3.28
Div yield (avg)%
20.77
20.19
23.00
22.34
23.93
25.53
23.21
23.30
24.04
23.74
26.66
23.74
23.26
29
19.27
Payout ratio%
3.44
2.86
5.19
5.98
5.81
6.48
7.77
10.16
12.92
15.47
15.31
10.16
6.23
25
18.30
Shares (diluted)M
12.51
13.61
12.52
12.01
13.14
14.46
15.34
16.46
15.55
16.29
18.39
4.39%
2.28%
48
19.37
Buyback yield%
11.76
14.64
14.90
12.47
10.32
10.83
9.00
9.51
8.32
8.08
12.61
9.00
10.57
72
0.585
D/E ratiox
0.671
0.810
0.980
1.128
1.111
1.296
1.281
1.332
1.301
1.270
0.803
1.296
1.199
31
0.273
Enterprise value¥B
1.217
1.158
1.146
1.136
1.300
1.238
1.201
1.169
1.072
1.034
0.578
(4.47%)
(0.41%)
91
0.719
LT debt¥B
0.919
1.023
1.182
1.397
1.497
1.594
1.795
1.954
1.973
2.193
1.000
7.93%
9.11%
15
Revenue
¥1.231B
4.13%
1.00×
Cost of revenue
¥851.5M
4.01%
0.99×
Operating expenses
¥202.6M
3.82%
0.97×