0.975
Revenue¥B
1.499
1.595
1.638
1.696
1.793
1.865
1.904
1.992
2.124
2.237
1.066
4.53%
4.70%
43
19.19
Revenue growth%
1.93
0.40
0.40
0.40
1.98
2.55
2.88
2.86
4.81
6.49
5.75
2.88
2.26
18
15.52
Gross margin%
22.76
24.66
26.37
25.47
27.59
28.96
31.01
29.77
27.05
28.98
19.19
28.98
27.32
66
10.83
Operating margin%
14.12
15.06
15.59
12.81
11.90
13.98
14.98
13.56
13.95
12.29
23.80
13.95
13.96
46
18.36
Net margin%
26.72
27.33
28.92
28.98
28.87
27.35
24.56
24.79
25.59
26.65
18.73
25.59
27.02
93
29.66
P/E ratio (avg)x
15.22
14.73
15.64
15.33
16.14
17.58
17.94
18.69
20.25
21.33
10.36
18.69
16.86
48
27.37
EV/EBITx
35.16
36.26
37.83
38.54
40.11
38.04
35.59
32.87
36.67
37.33
11.12
36.67
37.00
15
8.44
FCF yield (avg)%
12.02
9.17
7.78
5.98
6.09
6.57
3.99
1.05
0.40
0.40
4.14
1.05
6.04
82
23.87
FCF margin%
9.58
8.31
11.20
11.97
9.38
8.30
10.68
13.44
15.20
15.71
12.05
13.44
10.94
54
0.642
FCF / Net incomex
2.040
2.051
2.206
2.526
2.382
2.351
2.634
2.550
2.613
2.477
0.132
2.550
2.429
63
29.52
ROIC%
9.64
7.85
8.91
7.22
6.31
6.31
6.75
4.73
3.25
3.96
20.33
4.73
6.53
27
17.27
Return on equity%
32.11
32.62
34.05
32.74
31.20
33.38
34.24
31.46
31.44
31.40
25.91
31.46
32.36
14
10.14
Return on assets%
16.01
15.19
15.22
17.60
17.37
14.77
14.94
12.60
10.19
9.96
15.51
12.60
15.06
67
26.49
EPS¥
84.54
85.61
93.57
98.05
115.58
120.03
138.56
161.57
170.04
184.36
27.49
9.79%
10.19%
—
22.49
EPS growth%
23.79
24.48
25.59
25.24
23.69
25.55
27.33
28.99
30.26
33.13
24.53
28.99
25.57
64
23.41
Bookvalue per sh¥
30.14
28.62
31.19
31.04
30.84
27.91
27.93
24.61
25.12
24.03
31.72
(4.87%)
(2.10%)
—
53.99
FCF per share¥
81.52
78.63
74.21
84.73
91.76
103.01
94.54
91.44
99.36
98.93
25.40
1.51%
3.37%
—
52.29
Dividend per sh¥
44.49
44.84
43.09
41.12
43.46
42.81
44.03
50.77
53.00
57.72
54.67
5.84%
2.44%
—
29.37
Div yield (avg)%
10.06
8.84
6.00
8.08
8.70
10.83
9.64
9.68
12.09
14.71
9.35
10.83
9.66
11
3.54
Payout ratio%
17.56
18.53
16.45
15.28
13.09
14.78
14.52
13.56
12.01
13.43
16.48
13.56
14.65
69
33.11
Shares (diluted)M
30.60
28.05
25.23
25.90
28.60
29.42
31.28
33.10
31.29
28.13
33.33
(0.33%)
(0.55%)
60
24.36
Buyback yield%
5.80
8.10
10.52
10.49
7.89
6.00
7.24
10.14
12.78
11.56
15.67
10.14
9.12
46
0.829
D/E ratiox
1.782
2.027
2.069
2.341
2.499
2.759
2.965
3.133
3.184
3.320
1.797
3.133
2.629
26
2,073
Enterprise value¥M
454.8
508.8
511.4
488.5
480.5
454.4
432.1
403.0
368.2
334.0
317.5
(7.01%)
(3.36%)
55
1,547
LT debt¥M
314.0
356.0
381.6
363.9
384.5
354.8
332.8
371.5
343.6
338.2
580.8
(2.54%)
0.61%
36
Revenue
¥2.237B
4.70%
1.00×
Cost of revenue
¥1.516B
4.65%
1.00×
Operating expenses
¥306.8M
5.63%
1.09×