1.566
Revenue¥B
1.323
1.435
1.580
1.729
1.848
1.950
2.139
2.316
2.464
2.662
1.637
7.57%
7.84%
34
12.93
Revenue growth%
15.43
15.40
13.07
15.97
13.56
16.53
19.41
17.41
18.92
19.49
22.00
18.92
16.25
84
8.49
Gross margin%
26.66
24.58
22.22
20.08
21.81
20.52
23.35
23.66
20.84
19.17
27.25
20.84
22.02
84
28.15
Operating margin%
9.13
11.35
14.06
14.16
15.81
14.85
13.78
12.46
11.38
9.17
28.04
12.46
13.12
27
24.63
Net margin%
8.78
11.53
9.30
12.16
14.35
13.41
13.30
13.41
14.49
15.80
18.09
13.41
13.35
18
30.35
P/E ratio (avg)x
17.62
18.85
18.51
18.42
19.19
20.38
20.28
20.41
22.83
24.87
33.25
20.41
19.74
27
18.93
EV/EBITx
11.65
10.73
10.87
9.519
8.670
8.603
7.704
7.043
5.955
6.263
28.96
7.043
8.637
63
18.73
FCF yield (avg)%
13.15
13.05
13.41
15.94
15.79
18.51
19.57
22.16
19.34
18.23
22.01
19.34
17.09
46
15.43
FCF margin%
25.37
24.18
23.29
21.87
19.87
19.50
22.17
22.16
19.54
18.23
15.93
19.54
22.02
17
1.741
FCF / Net incomex
1.839
1.869
1.826
1.723
1.963
2.196
2.092
2.081
2.138
2.410
0.915
2.138
2.022
18
15.68
ROIC%
15.02
16.93
19.59
18.89
18.29
20.47
17.62
17.08
15.08
17.23
3.67
17.23
17.43
64
21.33
Return on equity%
15.31
14.17
15.85
18.61
18.58
15.70
15.93
18.51
20.76
19.96
14.51
18.51
17.22
29
10.20
Return on assets%
5.40
8.33
9.76
8.12
5.52
7.14
8.42
7.43
9.59
10.26
21.48
8.42
8.23
45
11.44
EPS¥
4.84
4.23
4.42
4.33
3.84
3.80
3.92
3.50
3.38
3.00
11.74
(4.81%)
(5.82%)
—
8.03
EPS growth%
10.24
11.41
10.71
11.23
11.68
13.32
14.66
14.31
13.16
10.89
29.66
13.32
11.55
61
3.82
Bookvalue per sh¥
3.55
3.49
4.10
4.60
5.36
6.03
5.95
5.90
5.92
5.66
11.86
1.11%
5.62%
—
9.64
FCF per share¥
10.00
8.85
8.77
8.71
9.23
8.91
9.10
9.33
8.85
9.35
9.49
0.26%
(1.73%)
—
7.89
Dividend per sh¥
9.08
9.89
11.28
11.86
13.84
13.45
15.19
15.13
14.95
16.91
11.59
4.08%
6.37%
—
26.72
Div yield (avg)%
28.73
30.83
32.81
30.41
31.65
33.42
33.20
31.11
31.89
34.88
21.95
33.20
31.77
55
6.97
Payout ratio%
15.33
17.67
19.79
22.04
20.58
23.10
25.30
24.85
25.06
25.24
27.86
25.06
22.57
65
137.2
Shares (diluted)M
149.9
169.2
188.8
201.9
225.6
208.0
199.1
183.0
172.5
195.1
130.8
(2.86%)
3.58%
6
4.66
Buyback yield%
14.77
16.80
14.95
16.10
18.69
21.48
23.20
20.26
19.95
19.06
2.20
20.26
18.87
67
1.772
D/E ratiox
1.134
1.245
1.335
1.398
1.567
1.530
1.605
1.619
1.593
1.570
0.937
1.593
1.548
33
0.120
Enterprise value¥B
2.490
2.910
2.975
3.312
3.761
3.729
4.248
4.037
4.682
5.282
1.450
7.03%
7.61%
62
0.117
LT debt¥B
1.867
1.950
2.002
2.176
2.355
2.262
2.164
2.398
2.515
2.544
0.314
1.55%
4.12%
9
Revenue
¥2.662B
7.84%
1.00×
Cost of revenue
¥1.527B
7.90%
1.01×
Operating expenses
¥468.6M
7.63%
0.98×