1.054
Revenue¥B
0.794
0.853
0.925
1.026
1.095
1.172
1.244
1.378
1.511
1.636
1.096
8.37%
8.31%
95
25.23
Revenue growth%
3.94
3.29
2.90
1.75
0.40
0.40
0.40
1.58
3.38
1.57
14.11
1.57
1.66
44
8.47
Gross margin%
3.59
2.18
0.40
1.79
3.15
5.81
3.57
2.17
1.89
4.44
23.97
3.57
2.66
17
4.26
Operating margin%
30.95
30.21
28.53
31.13
32.61
29.83
27.40
24.51
21.67
20.30
27.07
24.51
29.18
32
8.54
Net margin%
5.54
3.92
6.91
9.68
6.90
7.06
8.38
6.87
4.49
2.66
14.30
6.87
6.89
10
26.25
P/E ratio (avg)x
17.80
18.15
17.40
18.68
17.68
19.34
19.57
19.23
20.79
19.09
22.01
19.34
18.88
16
32.35
EV/EBITx
27.84
25.82
26.16
28.24
26.21
27.16
30.59
27.95
25.86
27.97
16.34
27.95
27.50
25
18.48
FCF yield (avg)%
4.86
6.56
7.83
6.82
4.32
4.14
3.35
2.07
0.62
2.00
7.75
2.07
4.23
75
8.14
FCF margin%
29.23
27.45
28.91
29.21
27.95
27.19
28.32
27.48
25.68
25.21
5.01
27.19
27.72
65
0.860
FCF / Net incomex
1.092
1.057
1.119
1.153
1.023
0.928
0.795
0.678
0.652
0.699
0.212
0.699
0.975
45
29.06
ROIC%
12.72
9.97
11.38
10.97
9.94
11.79
14.18
11.70
12.86
13.21
7.90
12.86
11.75
35
24.40
Return on equity%
19.63
21.48
23.58
23.19
22.85
20.07
17.44
18.84
19.76
18.54
18.43
18.84
19.91
77
8.15
Return on assets%
23.12
24.69
23.99
25.57
25.12
24.65
27.17
25.69
23.48
23.57
25.96
24.65
24.67
20
15.74
EPS¥
14.47
14.76
14.71
13.10
11.64
11.11
11.56
12.29
10.90
9.75
17.46
(3.47%)
(5.17%)
—
13.04
EPS growth%
29.30
29.99
30.88
29.40
27.32
27.76
30.30
29.91
30.29
31.14
20.49
30.29
29.95
61
20.21
Bookvalue per sh¥
14.15
13.75
12.16
12.50
13.28
12.90
12.19
12.89
11.44
10.90
21.15
(3.88%)
(1.96%)
—
33.99
FCF per share¥
38.47
34.92
35.91
35.43
30.04
26.26
22.44
20.19
17.15
17.51
61.78
(10.23%)
(8.64%)
—
38.74
Dividend per sh¥
50.76
44.76
46.92
41.05
37.88
39.12
36.92
36.38
32.59
34.43
51.57
(1.89%)
(4.47%)
—
10.26
Div yield (avg)%
8.96
10.14
10.66
11.47
10.10
9.03
9.45
7.87
7.52
6.31
3.56
7.87
9.24
51
10.28
Payout ratio%
28.98
31.02
32.63
32.70
30.01
31.49
33.44
30.88
33.71
35.84
26.60
33.44
32.06
92
12.47
Shares (diluted)M
13.51
13.97
15.70
14.68
13.30
13.63
15.10
16.41
16.35
17.71
12.42
5.89%
3.59%
86
8.65
Buyback yield%
12.86
15.28
13.59
15.39
12.79
12.47
10.25
9.84
12.43
12.96
24.28
12.43
12.83
8
0.696
D/E ratiox
0.826
0.874
0.961
0.985
1.004
0.962
0.835
0.735
0.774
0.810
0.517
0.810
0.855
71
1.133
Enterprise value¥B
1.112
1.091
1.110
1.269
1.256
1.417
1.554
1.733
1.929
1.956
0.146
9.28%
6.97%
17
727.7
LT debt¥M
169.4
158.4
161.2
147.2
139.4
143.1
135.9
143.7
139.9
151.5
223.4
1.67%
(1.90%)
37
Revenue
¥1.636B
8.31%
1.00×
Cost of revenue
¥876.6M
8.51%
1.02×
Operating expenses
¥265.3M
7.92%
0.96×
Cash and investments
16.83%