1.292
Revenue¥B
4.279
4.359
4.391
4.552
4.737
4.921
5.022
5.279
5.362
5.429
1.445
2.76%
2.78%
93
4.53
Revenue growth%
14.54
16.96
19.65
18.53
19.85
21.83
24.11
23.51
20.68
19.00
19.62
21.83
19.75
56
6.25
Gross margin%
12.46
11.15
8.37
11.32
10.55
12.80
10.96
8.53
6.92
5.43
22.19
8.53
10.76
49
8.80
Operating margin%
11.02
12.83
15.74
17.66
20.17
18.02
17.65
17.52
18.84
16.26
13.71
17.65
17.58
58
7.79
Net margin%
26.17
26.95
27.30
24.75
26.62
28.05
29.38
29.01
27.27
28.87
19.33
28.87
27.29
67
26.63
P/E ratio (avg)x
34.05
37.68
37.97
35.22
34.52
31.99
35.61
34.25
34.61
34.24
22.83
34.25
34.56
79
17.64
EV/EBITx
29.92
26.39
27.74
24.35
25.90
28.39
25.72
24.55
23.70
25.98
36.64
25.72
25.94
39
14.98
FCF yield (avg)%
30.15
27.65
30.32
28.36
27.54
26.10
28.29
27.52
25.10
25.60
29.50
26.10
27.59
39
14.34
FCF margin%
20.00
20.77
22.29
25.01
26.09
26.24
27.93
30.09
31.62
32.11
28.04
30.09
26.17
7
1.301
FCF / Net incomex
1.538
1.593
1.788
1.955
2.237
2.539
2.420
2.380
2.279
2.186
0.803
2.380
2.212
41
9.95
ROIC%
14.92
12.15
12.11
13.63
10.82
13.19
13.17
15.81
13.12
14.27
11.41
13.19
13.18
13
15.67
Return on equity%
12.21
13.30
10.51
8.76
9.39
12.11
11.24
8.88
6.39
4.89
28.18
8.88
9.95
37
5.52
Return on assets%
18.72
21.19
19.26
19.88
21.82
24.05
23.27
24.78
23.69
21.51
21.69
23.69
21.66
84
70.75
EPS¥
30.62
33.07
28.32
28.06
27.68
27.36
26.61
26.58
27.26
23.40
73.07
(3.30%)
(3.24%)
—
12.82
EPS growth%
4.69
3.35
5.83
6.35
4.32
1.85
4.08
7.05
9.99
7.60
22.72
7.05
5.26
21
72.31
Bookvalue per sh¥
146.95
160.91
164.35
179.89
208.41
221.44
253.07
303.19
313.97
352.02
25.01
11.05%
10.56%
—
76.56
FCF per share¥
67.49
63.16
64.98
69.15
71.59
75.99
78.07
76.93
71.33
64.43
75.73
(2.09%)
0.37%
—
94.53
Dividend per sh¥
56.66
66.27
66.92
76.68
79.98
79.32
92.85
88.64
82.93
93.16
45.72
3.10%
5.15%
—
15.53
Div yield (avg)%
11.03
9.99
10.23
10.07
11.58
11.71
10.03
9.76
11.20
13.28
11.61
11.20
10.63
67
24.79
Payout ratio%
19.71
21.70
19.62
22.35
20.69
17.87
20.64
17.74
18.47
18.64
13.44
18.47
19.67
41
25.53
Shares (diluted)M
17.86
15.33
15.25
14.20
14.91
13.17
11.73
12.54
12.39
11.70
25.36
(4.73%)
(3.80%)
55
22.69
Buyback yield%
13.62
11.60
10.04
12.70
10.84
8.04
9.81
8.44
10.97
13.03
3.65
9.81
10.90
88
1.055
D/E ratiox
1.494
1.507
1.392
1.453
1.561
1.769
1.659
1.665
1.589
1.595
0.754
1.659
1.575
71
3.294
Enterprise value¥B
1.353
1.293
1.182
1.326
1.335
1.361
1.241
1.214
1.220
1.271
4.140
(0.98%)
0.28%
11
3.389
LT debt¥B
3.487
3.677
3.494
3.075
3.144
3.107
2.802
2.810
2.606
2.251
2.574
(6.47%)
(5.04%)
77
Revenue
¥5.429B
2.78%
1.00×
Cost of revenue
¥3.324B
2.81%
1.00×
Operating expenses
¥670.6M
2.70%
0.99×