0.346
Revenue¥B
1.429
1.505
1.542
1.577
1.630
1.640
1.654
1.689
1.769
1.803
0.354
2.03%
2.82%
10
17.81
Revenue growth%
0.40
0.40
0.78
0.89
0.40
0.40
0.40
3.03
0.81
0.40
21.07
0.40
0.40
24
29.77
Gross margin%
13.65
14.55
14.82
17.71
19.55
18.34
17.46
19.32
22.23
23.06
14.03
19.32
18.02
81
3.04
Operating margin%
21.92
20.18
19.78
17.46
16.14
17.03
14.88
17.77
17.48
19.55
3.59
17.48
17.63
30
20.02
Net margin%
17.83
19.47
19.02
20.99
19.55
19.84
18.72
20.57
21.31
18.56
18.45
19.84
19.51
45
15.39
P/E ratio (avg)x
27.63
28.16
31.67
34.25
35.73
40.21
43.06
44.16
52.92
54.01
31.17
44.16
37.97
87
23.80
EV/EBITx
32.28
30.61
30.96
29.28
29.48
32.67
34.67
36.02
38.76
43.96
30.65
36.02
32.47
95
11.79
FCF yield (avg)%
17.11
17.47
16.38
17.54
17.20
15.41
16.46
18.72
17.52
16.69
16.16
16.69
17.15
28
12.81
FCF margin%
2.04
2.43
2.01
0.40
0.40
0.40
1.18
3.48
3.57
2.83
9.67
2.83
2.02
5
0.469
FCF / Net incomex
0.277
0.259
0.269
0.231
0.251
0.228
0.227
0.202
0.214
0.219
0.614
0.219
0.229
71
20.46
ROIC%
17.97
19.98
19.83
22.44
24.97
27.45
29.43
31.55
32.57
32.89
4.21
31.55
26.21
79
2.44
Return on equity%
0.56
0.40
1.56
0.41
2.65
0.40
1.47
0.40
0.40
2.67
27.74
0.40
0.49
94
16.31
Return on assets%
6.82
8.55
8.75
7.72
5.85
5.31
4.05
1.87
1.99
0.40
20.26
1.99
5.58
69
36.26
EPS¥
35.80
39.78
40.16
44.58
41.69
39.35
40.25
39.85
43.42
50.83
40.17
4.04%
5.18%
—
9.50
EPS growth%
17.09
19.34
19.56
18.33
15.70
14.42
14.51
16.21
15.56
16.62
14.68
15.56
16.41
48
42.14
Bookvalue per sh¥
52.13
57.11
51.89
55.31
60.45
64.02
59.79
62.56
64.11
61.15
17.49
0.23%
2.12%
—
47.26
FCF per share¥
57.90
68.47
81.15
81.06
87.99
103.71
109.48
128.76
127.55
144.18
19.88
10.38%
11.14%
—
15.46
Dividend per sh¥
49.09
51.27
43.87
42.87
37.41
35.99
35.91
32.83
34.64
34.36
22.41
(1.69%)
(4.50%)
—
7.25
Div yield (avg)%
0.40
0.40
0.87
0.40
0.87
3.11
4.68
2.90
3.72
5.99
11.12
3.72
1.88
21
16.29
Payout ratio%
18.24
17.65
18.89
20.31
20.50
18.58
17.70
19.57
17.64
19.53
21.85
18.58
18.73
33
16.43
Shares (diluted)M
15.29
15.77
16.36
14.32
15.08
14.12
14.37
13.75
13.13
12.99
17.32
(2.94%)
(2.99%)
57
18.14
Buyback yield%
18.27
16.12
13.35
10.49
12.71
10.57
12.63
13.92
11.66
11.82
3.52
11.82
12.67
16
1.682
D/E ratiox
0.360
0.345
0.364
0.317
0.289
0.284
0.271
0.268
0.237
0.204
1.328
0.268
0.287
92
433.2
Enterprise value¥M
698.7
681.3
600.4
605.5
654.3
676.9
719.5
648.7
569.2
504.4
137.7
(5.07%)
(4.02%)
78
1.156
LT debt¥B
2.100
1.971
2.059
2.082
2.373
2.584
2.860
2.924
3.009
3.452
0.509
7.78%
4.81%
40
Revenue
¥1.803B
2.82%
1.00×
Cost of revenue
¥1.131B
2.88%
1.01×
Operating expenses
¥249.1M
3.12%
1.03×