0.538
Revenue¥B
0.741
0.770
0.809
0.840
0.891
0.956
1.017
1.097
1.137
1.214
0.560
6.38%
5.74%
86
5.77
Revenue growth%
3.25
3.75
5.64
7.72
6.44
9.40
9.05
10.58
8.48
11.12
3.38
9.40
8.10
83
16.74
Gross margin%
8.83
10.46
7.64
8.97
10.45
13.14
13.57
13.30
15.34
12.43
21.60
13.30
11.45
63
18.14
Operating margin%
10.62
11.17
12.76
14.82
13.23
14.09
16.80
17.88
16.73
14.79
29.52
16.73
14.44
16
13.84
Net margin%
6.70
7.69
7.15
6.91
4.95
6.13
5.41
3.52
2.84
0.40
21.57
3.52
5.77
94
7.208
P/E ratio (avg)x
59.65
59.28
61.13
66.95
72.59
73.22
76.82
74.26
86.66
89.90
19.83
76.82
72.90
88
6.888
EV/EBITx
21.98
20.62
19.75
18.98
18.94
16.49
15.26
15.54
16.02
13.96
9.369
15.54
17.71
83
26.06
FCF yield (avg)%
14.11
12.77
11.78
11.17
8.21
9.98
9.28
6.58
5.05
7.86
24.46
7.86
9.63
55
19.92
FCF margin%
13.30
11.98
13.50
12.01
14.07
17.03
19.83
18.38
19.63
19.91
27.73
19.63
15.55
46
0.280
FCF / Net incomex
0.209
0.246
0.240
0.281
0.301
0.316
0.319
0.387
0.465
0.515
0.185
0.387
0.309
63
6.31
ROIC%
17.85
18.59
16.95
18.47
20.31
18.92
20.49
19.73
20.22
20.14
2.03
20.14
19.33
44
24.44
Return on equity%
20.56
20.43
19.88
19.56
22.29
22.78
21.14
20.59
21.11
23.92
24.47
21.14
20.85
37
8.54
Return on assets%
23.65
23.24
25.89
26.13
23.80
22.52
21.66
22.98
23.03
20.76
6.61
22.52
23.14
20
65.51
EPS¥
171.59
195.21
184.99
210.95
195.62
225.51
254.87
274.15
286.35
289.43
71.10
8.15%
6.91%
—
13.17
EPS growth%
10.81
8.39
9.91
8.10
7.66
8.90
9.64
7.09
7.59
5.26
11.95
7.59
8.24
67
18.24
Bookvalue per sh¥
12.47
12.05
11.04
11.03
10.04
9.50
8.91
7.81
8.28
7.54
71.78
(5.56%)
(5.82%)
—
61.22
FCF per share¥
87.79
100.17
108.40
106.53
109.10
118.99
114.85
114.94
118.58
121.34
43.98
2.15%
4.10%
—
44.42
Dividend per sh¥
112.65
132.38
152.01
161.89
170.10
175.91
204.17
210.29
212.08
234.91
45.00
6.67%
8.53%
—
27.14
Div yield (avg)%
7.27
7.57
10.09
10.81
13.77
15.50
14.91
12.68
11.37
12.92
12.91
12.92
12.03
39
19.90
Payout ratio%
0.40
0.40
2.28
4.21
4.48
2.07
1.29
0.40
0.46
0.40
3.87
0.46
0.88
74
4.984
Shares (diluted)M
5.140
4.906
4.912
4.853
5.006
4.884
5.054
4.630
5.175
5.270
4.989
1.03%
0.68%
34
9.39
Buyback yield%
11.08
13.33
11.88
14.73
15.36
15.42
15.63
18.28
17.87
18.95
19.59
17.87
15.39
58
1.698
D/E ratiox
0.609
0.684
0.777
0.805
0.790
0.888
0.926
0.869
0.928
1.000
0.347
0.926
0.837
21
722.3
Enterprise value¥M
137.2
131.1
147.4
143.0
160.3
157.1
162.8
152.7
148.7
155.9
328.8
(0.56%)
0.63%
74
986.5
LT debt¥M
190.5
221.5
223.7
233.4
271.8
304.5
351.6
423.5
511.3
524.5
710.0
14.05%
11.20%
93
Revenue
¥1.214B
5.74%
1.00×
Cost of revenue
¥694.7M
5.91%
1.02×
Operating expenses
¥279.0M
5.47%
0.97×