0.667
Revenue¥B
1.764
1.773
1.828
1.850
1.893
1.911
2.009
2.073
2.164
2.249
0.696
3.50%
2.69%
22
8.37
Revenue growth%
6.45
7.60
8.13
9.59
10.38
9.28
12.19
9.74
11.39
9.16
28.84
9.74
9.44
66
9.39
Gross margin%
31.58
33.82
33.18
32.62
34.79
33.99
36.81
37.26
34.47
36.79
13.43
36.79
34.23
32
2.71
Operating margin%
9.14
7.36
5.93
4.73
5.71
4.93
3.68
4.18
5.11
7.43
15.57
4.93
5.41
51
25.95
Net margin%
13.39
14.96
14.26
11.56
13.47
14.26
13.86
15.95
17.61
15.06
17.21
15.06
14.26
75
7.726
P/E ratio (avg)x
22.51
24.79
28.88
31.24
35.40
33.36
36.83
38.39
36.41
37.54
36.88
36.83
34.38
16
17.66
EV/EBITx
41.43
40.67
45.13
43.27
44.10
45.82
53.82
52.92
58.14
59.29
11.79
53.82
45.48
85
6.52
FCF yield (avg)%
12.94
15.60
13.50
15.28
16.28
15.12
14.78
17.01
18.05
19.86
26.16
17.01
15.44
76
24.77
FCF margin%
31.57
30.87
30.76
33.26
32.24
29.70
28.09
25.43
23.31
22.70
4.68
25.43
30.23
84
0.407
FCF / Net incomex
0.679
0.736
0.820
0.802
0.813
0.937
0.949
1.007
1.008
1.069
0.801
1.007
0.879
42
18.79
ROIC%
19.86
19.22
17.14
18.62
21.15
23.65
22.06
23.61
23.72
21.66
4.88
23.61
21.40
34
16.81
Return on equity%
31.01
29.82
29.49
30.92
28.80
30.01
32.85
31.01
32.47
30.90
14.54
31.01
30.91
30
6.61
Return on assets%
16.40
17.70
19.78
20.31
22.28
24.74
22.98
20.56
19.57
20.65
25.84
20.65
20.44
55
89.45
EPS¥
25.03
27.29
30.71
35.24
34.26
38.34
35.83
34.71
37.03
35.34
96.62
0.62%
2.94%
—
8.64
EPS growth%
14.97
13.16
11.88
9.74
8.72
9.65
10.06
9.64
9.37
8.97
16.52
9.64
9.69
59
39.60
Bookvalue per sh¥
93.32
87.44
94.68
98.23
106.45
122.65
128.86
140.65
148.26
163.76
65.51
9.00%
6.42%
—
98.84
FCF per share¥
181.69
184.91
176.17
181.08
213.49
203.87
217.63
241.35
260.73
247.78
73.10
3.02%
3.68%
—
52.52
Dividend per sh¥
47.37
45.38
49.59
49.84
46.34
40.87
36.31
35.42
32.83
31.32
54.75
(7.54%)
(4.59%)
—
9.72
Div yield (avg)%
19.99
19.35
21.80
20.66
22.42
23.92
22.47
23.41
21.61
21.69
5.01
22.47
21.74
63
19.70
Payout ratio%
26.58
24.99
22.27
20.86
21.59
20.12
21.42
23.43
22.44
21.57
20.03
21.57
21.93
66
11.93
Shares (diluted)M
19.09
21.17
21.10
21.37
25.75
31.07
31.74
31.70
34.75
35.21
11.56
6.46%
7.47%
46
19.50
Buyback yield%
1.38
0.40
0.40
0.40
1.17
0.40
0.40
0.98
1.51
0.40
17.98
0.40
0.40
45
0.379
D/E ratiox
0.083
0.084
0.088
0.075
0.077
0.071
0.070
0.065
0.056
0.049
1.383
0.065
0.073
7
2.358
Enterprise value¥B
0.495
0.533
0.499
0.461
0.418
0.404
0.388
0.345
0.350
0.328
2.684
(4.78%)
(5.52%)
28
1.385
LT debt¥B
1.297
1.310
1.301
1.303
1.391
1.407
1.469
1.602
1.767
1.990
0.453
7.42%
4.11%
64
Revenue
¥2.249B
2.69%
1.00×
Cost of revenue
¥1.574B
2.69%
1.00×
Operating expenses
¥487.6M
2.64%
1.00×