0.232
Revenue¥B
0.645
0.703
0.750
0.806
0.853
0.917
0.976
1.060
1.122
1.201
0.256
7.07%
7.10%
42
20.60
Revenue growth%
30.53
30.50
30.63
32.16
34.34
32.56
35.20
32.74
31.55
29.68
22.22
32.56
31.86
88
28.77
Gross margin%
14.86
16.03
14.61
16.32
17.92
17.15
16.96
15.86
13.87
13.68
21.14
15.86
15.95
83
6.09
Operating margin%
9.87
11.29
11.55
10.88
10.73
11.49
11.42
11.91
13.50
12.68
22.24
11.91
11.45
25
9.13
Net margin%
20.55
20.66
18.69
16.27
13.83
14.91
12.67
10.89
9.62
10.60
14.93
10.89
14.37
77
27.18
P/E ratio (avg)x
38.60
45.37
53.86
61.04
60.76
61.82
63.02
74.25
78.20
84.72
24.35
74.25
61.43
36
34.10
EV/EBITx
27.13
27.67
26.60
29.49
29.76
27.33
27.12
25.13
26.82
25.33
36.86
26.82
27.12
33
5.88
FCF yield (avg)%
23.14
21.27
21.53
20.87
22.89
20.71
20.53
18.53
17.88
14.94
14.77
18.53
20.79
21
5.77
FCF margin%
17.30
17.68
19.64
17.26
16.55
14.70
12.04
12.77
13.57
15.16
2.05
13.57
15.85
32
0.344
FCF / Net incomex
1.531
1.517
1.518
1.519
1.448
1.502
1.388
1.461
1.611
1.569
0.662
1.502
1.517
35
6.36
ROIC%
26.05
24.91
24.09
22.26
19.89
22.06
19.23
22.23
21.39
24.22
24.67
22.06
22.25
85
25.56
Return on equity%
22.46
24.23
25.32
28.00
27.56
30.47
27.54
28.34
25.69
23.08
2.75
27.54
26.61
95
4.42
Return on assets%
19.84
17.92
15.63
15.78
13.96
16.13
16.40
18.33
20.43
20.00
6.87
18.33
17.16
37
38.93
EPS¥
44.60
43.59
43.49
40.97
36.88
32.50
28.49
26.32
28.52
27.00
41.54
(6.05%)
(4.15%)
—
9.03
EPS growth%
12.77
13.34
14.84
16.35
17.47
16.31
14.75
16.55
14.54
13.31
23.83
14.75
14.80
54
26.99
Bookvalue per sh¥
30.38
28.86
28.69
29.87
29.53
32.34
29.63
31.68
32.77
34.04
23.08
2.88%
0.61%
—
58.34
FCF per share¥
26.98
25.99
26.92
26.66
25.55
24.77
23.47
24.32
27.65
30.47
43.31
3.58%
1.58%
—
29.25
Dividend per sh¥
22.70
24.33
24.75
25.50
25.11
25.11
26.13
24.87
22.60
20.70
29.21
(3.79%)
(2.16%)
—
15.61
Div yield (avg)%
23.80
24.13
26.79
27.88
27.01
26.14
29.12
30.59
28.62
30.57
12.34
29.12
27.45
19
13.37
Payout ratio%
15.04
13.20
11.61
8.85
11.13
11.29
11.55
9.19
10.64
8.60
12.12
10.64
11.21
37
8.119
Shares (diluted)M
11.52
12.22
13.95
15.25
15.98
16.93
18.91
19.62
22.79
22.68
7.998
7.25%
7.41%
77
24.61
Buyback yield%
10.52
10.40
9.10
8.80
11.09
12.63
13.49
13.37
10.98
11.69
14.74
12.63
11.04
25
0.793
D/E ratiox
0.404
0.443
0.473
0.518
0.609
0.686
0.739
0.891
0.913
1.025
0.665
0.891
0.648
87
1,188
Enterprise value¥M
753.8
780.3
846.3
852.2
920.6
927.4
857.5
871.0
873.4
868.4
953.4
(1.16%)
1.74%
18
0.808
LT debt¥B
0.488
0.558
0.566
0.604
0.707
0.750
0.811
0.790
0.912
1.023
0.876
7.67%
8.52%
58
Revenue
¥1.201B
7.10%
1.00×
Cost of revenue
¥721.8M
7.11%
1.00×
Operating expenses
¥275.3M
7.52%
1.04×
Goodwill & intangibles
18.28%