2.125
Revenue¥B
1.388
1.446
1.576
1.713
1.829
1.965
2.131
2.238
2.374
2.495
2.355
6.41%
6.57%
34
27.19
Revenue growth%
25.38
22.91
25.81
25.92
27.69
29.96
30.43
31.57
31.74
32.99
18.91
31.57
28.82
17
18.63
Gross margin%
11.56
13.64
13.43
12.31
10.40
12.04
14.53
13.99
15.85
17.44
27.47
14.53
13.54
6
14.41
Operating margin%
16.32
14.88
16.46
15.44
15.48
14.40
13.80
12.46
11.14
11.54
9.65
12.46
14.64
23
6.08
Net margin%
19.24
19.37
17.98
16.22
14.97
13.11
14.79
12.11
12.00
9.58
21.73
12.11
14.88
78
16.96
P/E ratio (avg)x
43.55
45.46
45.56
47.08
54.05
60.22
58.78
59.80
56.16
64.20
14.62
59.80
55.11
33
11.61
EV/EBITx
28.15
27.86
26.91
27.13
29.72
33.89
37.69
44.42
52.39
50.82
32.95
44.42
31.80
67
2.65
FCF yield (avg)%
2.28
4.34
2.20
5.05
3.89
2.08
4.38
3.46
5.95
6.14
20.20
4.38
4.12
53
14.30
FCF margin%
18.98
17.30
18.96
21.61
23.24
23.96
25.50
25.04
26.76
27.41
9.08
25.50
23.60
61
1.715
FCF / Net incomex
0.749
0.718
0.749
0.753
0.663
0.582
0.621
0.637
0.693
0.666
0.915
0.637
0.680
42
7.32
ROIC%
8.16
10.87
9.43
10.69
10.93
11.71
11.31
12.46
9.68
9.63
7.41
11.31
10.78
12
16.76
Return on equity%
15.35
16.38
14.53
13.19
10.61
8.77
10.41
13.40
12.91
15.62
7.04
12.91
13.30
61
5.77
Return on assets%
14.47
13.87
16.05
15.07
17.58
17.41
15.97
17.69
18.22
19.37
12.73
17.69
16.73
46
96.55
EPS¥
14.26
13.15
12.24
11.10
12.05
10.66
9.51
9.40
8.11
7.27
101.46
(9.63%)
(7.79%)
—
16.61
EPS growth%
19.91
19.74
18.42
18.54
21.03
19.59
16.85
18.60
20.11
22.45
21.85
19.59
19.66
48
78.99
Bookvalue per sh¥
50.02
54.69
59.74
63.04
66.57
69.98
65.17
71.43
81.69
84.63
27.95
4.92%
4.65%
—
82.09
FCF per share¥
86.22
85.68
90.92
97.45
98.74
94.34
106.09
115.88
105.28
103.94
26.53
1.03%
1.61%
—
53.96
Dividend per sh¥
30.92
28.52
28.40
29.56
30.43
32.41
28.07
25.34
21.88
22.23
75.72
(6.09%)
(4.59%)
—
20.25
Div yield (avg)%
28.44
30.85
32.42
31.62
34.50
34.83
36.87
37.37
35.18
36.16
7.26
36.16
34.67
58
17.49
Payout ratio%
22.37
24.45
23.64
24.21
26.08
28.74
27.16
29.63
27.13
24.32
28.85
27.16
25.26
24
12.34
Shares (diluted)M
20.95
24.00
27.56
27.95
27.12
26.62
30.45
33.90
34.01
38.31
12.28
7.16%
7.81%
64
26.65
Buyback yield%
26.47
27.47
27.89
27.67
26.22
27.45
30.31
32.74
30.92
33.43
16.45
30.92
27.78
76
1.047
D/E ratiox
0.863
0.811
0.899
0.944
1.078
1.069
1.079
1.022
1.074
1.085
1.087
1.074
1.046
71
2.047
Enterprise value¥B
2.231
2.314
2.541
2.481
2.476
2.482
2.619
3.139
3.375
3.465
2.026
6.95%
5.04%
42
765.2
LT debt¥M
863.2
851.9
901.0
784.7
710.8
732.5
771.6
795.4
674.0
638.9
296.2
(2.11%)
(3.49%)
33
Revenue
¥2.495B
6.57%
1.00×
Cost of revenue
¥1.135B
6.05%
0.95×
Operating expenses
¥588.0M
7.11%
1.05×