1.145
Revenue¥B
0.849
0.928
0.993
1.073
1.153
1.207
1.263
1.372
1.487
1.564
1.194
6.29%
7.06%
6
27.30
Revenue growth%
8.01
9.72
12.64
11.31
11.09
10.93
11.74
11.62
10.89
8.83
8.50
10.93
11.01
16
16.89
Gross margin%
23.97
24.03
24.31
24.09
23.65
24.74
23.68
23.66
22.33
20.10
17.41
23.66
23.83
43
3.80
Operating margin%
1.27
2.23
2.73
3.76
6.55
8.72
7.95
10.13
12.33
11.53
23.39
10.13
7.25
43
29.55
Net margin%
15.03
12.88
12.97
15.73
15.54
16.58
14.47
13.05
15.88
17.71
27.53
15.88
15.29
80
23.46
P/E ratio (avg)x
32.12
34.67
41.10
42.97
44.91
50.81
52.93
61.77
60.14
57.82
32.67
57.82
47.86
83
21.29
EV/EBITx
14.57
14.57
14.88
15.90
15.21
14.73
15.01
14.26
13.85
13.95
30.12
14.26
14.65
71
6.91
FCF yield (avg)%
17.29
14.41
16.17
18.00
17.54
19.99
17.84
15.72
14.90
15.84
14.44
15.84
16.73
56
7.51
FCF margin%
17.86
14.91
12.20
13.52
12.40
10.76
10.47
7.74
10.52
9.26
22.51
10.47
11.48
89
1.232
FCF / Net incomex
0.463
0.420
0.418
0.401
0.396
0.364
0.326
0.325
0.359
0.390
1.028
0.359
0.393
57
14.47
ROIC%
14.51
15.02
14.38
12.13
10.37
12.55
9.69
10.81
8.31
6.21
8.73
9.69
11.47
8
4.08
Return on equity%
25.70
26.92
28.96
27.73
25.17
25.66
25.40
23.20
22.57
21.26
4.93
23.20
25.53
80
12.00
Return on assets%
11.55
14.34
12.89
11.35
9.70
9.22
12.07
12.87
11.89
9.40
18.77
11.89
11.72
27
41.30
EPS¥
157.69
172.79
206.70
212.55
212.96
239.41
287.10
332.34
400.17
479.60
45.39
17.63%
12.38%
—
13.16
EPS growth%
11.72
14.02
12.85
10.00
12.92
11.93
11.43
9.10
6.17
5.38
23.55
9.10
11.58
52
120.39
Bookvalue per sh¥
67.69
59.80
56.11
53.99
56.00
59.12
59.59
62.29
54.80
52.78
92.60
(1.18%)
(1.95%)
—
132.81
FCF per share¥
126.20
146.57
154.65
171.77
207.31
243.79
252.82
252.12
251.18
282.09
115.63
6.35%
10.28%
—
143.29
Dividend per sh¥
234.39
239.07
253.44
288.41
335.37
323.57
356.88
382.61
439.27
412.80
134.14
4.24%
7.14%
—
18.16
Div yield (avg)%
13.13
11.13
11.56
12.02
10.03
7.41
6.36
3.43
5.32
2.68
26.87
5.32
8.72
28
3.07
Payout ratio%
15.29
13.97
11.90
11.90
10.02
11.40
10.09
11.98
10.85
12.50
23.27
11.40
11.90
13
3.888
Shares (diluted)M
3.961
3.740
3.669
4.004
3.760
3.417
3.676
3.247
3.176
3.209
3.992
(3.12%)
(3.18%)
15
13.12
Buyback yield%
29.28
30.26
31.24
30.62
32.99
32.06
34.83
37.62
38.41
37.90
21.15
37.62
32.53
65
1.059
D/E ratiox
0.578
0.536
0.519
0.480
0.490
0.489
0.458
0.483
0.550
0.506
1.789
0.489
0.498
82
1.513
Enterprise value¥B
0.785
0.821
0.795
0.821
0.825
0.755
0.723
0.694
0.639
0.556
1.591
(7.59%)
(4.09%)
19
1.352
LT debt¥B
1.000
0.985
1.119
1.180
1.153
1.287
1.229
1.248
1.294
1.346
0.527
3.15%
3.47%
58
Revenue
¥1.564B
7.06%
1.00×
Cost of revenue
¥986.4M
7.41%
1.03×
Operating expenses
¥210.0M
6.10%
0.91×