0.838
Revenue¥B
0.786
0.812
0.841
0.901
0.949
1.007
1.075
1.148
1.199
1.251
0.926
5.69%
5.30%
21
12.06
Revenue growth%
15.32
15.87
13.26
14.62
16.74
17.74
19.59
21.57
24.25
23.41
6.88
21.57
17.24
62
2.97
Gross margin%
1.84
2.65
1.13
3.84
3.46
3.28
4.19
3.13
2.89
3.63
3.62
3.28
3.21
9
7.24
Operating margin%
27.74
29.30
29.99
31.62
29.55
27.10
25.54
27.12
29.55
27.23
29.71
27.12
28.52
94
6.32
Net margin%
22.72
21.83
23.18
22.12
20.84
19.60
16.70
16.87
19.25
17.82
9.40
17.82
20.22
83
14.76
P/E ratio (avg)x
12.27
12.10
10.67
10.66
10.08
9.800
8.613
8.923
8.732
8.077
26.60
8.732
9.938
88
14.10
EV/EBITx
10.14
11.30
10.41
10.17
9.193
9.251
9.783
10.69
10.74
10.20
18.45
10.20
10.19
45
2.06
FCF yield (avg)%
2.71
1.13
0.40
2.39
0.82
2.83
2.09
1.96
1.72
0.52
23.92
1.96
1.84
94
21.62
FCF margin%
16.63
17.18
15.24
14.69
14.06
14.54
14.99
17.62
17.33
17.62
10.41
17.33
15.93
83
0.115
FCF / Net incomex
1.709
1.747
1.848
2.069
2.260
2.707
2.988
3.529
3.973
4.353
0.649
3.529
2.483
5
12.76
ROIC%
20.20
19.97
21.56
23.31
21.85
20.15
21.83
18.96
18.92
17.09
14.63
18.96
20.18
90
29.89
Return on equity%
9.46
9.45
11.08
9.78
10.81
12.88
11.73
12.67
15.39
18.12
12.70
12.88
11.40
92
15.23
Return on assets%
12.35
13.60
14.30
15.25
14.73
15.73
17.99
16.43
13.69
13.68
20.27
15.73
14.52
36
102.02
EPS¥
63.13
67.09
72.32
70.46
75.07
74.71
81.02
85.66
92.50
83.65
112.42
2.19%
2.37%
—
25.18
EPS growth%
26.65
29.25
27.29
24.97
27.82
30.57
27.61
29.14
27.37
29.19
22.69
29.14
27.71
91
47.84
Bookvalue per sh¥
196.47
209.97
237.60
248.61
285.98
286.56
340.49
380.37
372.58
409.38
149.82
7.44%
9.21%
—
49.38
FCF per share¥
51.09
47.80
47.83
46.37
48.75
43.50
43.45
43.70
44.05
42.73
100.93
(2.60%)
(2.95%)
—
104.55
Dividend per sh¥
116.23
106.87
102.47
107.97
116.38
119.86
123.36
135.44
134.66
117.56
154.37
0.20%
0.54%
—
23.31
Div yield (avg)%
12.63
14.59
15.90
12.94
10.96
10.37
10.09
12.80
14.51
12.66
24.06
12.66
12.73
38
22.16
Payout ratio%
32.39
31.51
34.49
33.09
30.33
30.46
32.28
31.32
28.37
28.58
13.90
30.46
31.42
12
3.951
Shares (diluted)M
5.395
5.062
5.328
4.968
5.236
5.256
5.519
5.032
5.575
5.799
4.073
2.06%
1.29%
26
26.10
Buyback yield%
27.27
26.09
26.60
23.97
26.95
24.35
27.16
25.82
28.51
30.30
21.34
27.16
26.78
28
1.655
D/E ratiox
1.194
1.221
1.247
1.443
1.722
2.028
2.161
2.464
2.455
2.748
0.120
2.455
1.875
95
561.1
Enterprise value¥M
191.2
215.9
224.8
270.7
277.7
333.5
336.0
329.3
353.9
376.1
263.2
6.25%
7.72%
42
427.2
LT debt¥M
942.5
893.6
979.5
845.9
758.0
701.7
692.4
743.1
812.0
723.8
391.5
(0.92%)
(1.82%)
42
Revenue
¥1.251B
5.30%
1.00×
Cost of revenue
¥763.6M
5.17%
0.99×
Operating expenses
¥312.7M
5.63%
1.03×