10.96
Revenue¥B
18.74
20.12
21.45
23.02
24.28
26.44
27.74
29.78
32.54
35.07
12.23
7.63%
7.01%
44
7.98
Revenue growth%
15.28
14.22
16.90
17.07
16.36
17.16
16.67
17.14
16.25
14.59
7.71
16.67
16.52
70
18.45
Gross margin%
12.53
12.27
10.46
9.68
9.98
10.09
11.58
14.17
13.83
11.78
20.63
11.78
11.68
92
7.27
Operating margin%
10.87
7.98
8.84
7.72
7.97
9.72
7.71
9.16
9.82
10.77
19.87
9.72
9.00
55
25.33
Net margin%
15.63
16.49
17.33
16.14
13.70
14.33
11.94
14.21
15.41
17.70
12.16
14.33
15.52
55
30.08
P/E ratio (avg)x
20.08
19.27
21.21
21.32
23.10
26.03
26.88
30.77
32.03
33.97
25.76
30.77
24.57
34
17.15
EV/EBITx
31.79
30.39
29.57
27.66
31.17
30.45
28.19
28.14
30.75
33.80
35.07
30.45
30.42
17
11.69
FCF yield (avg)%
14.52
11.78
9.70
12.48
9.59
8.16
5.16
5.40
4.67
2.48
5.16
5.16
8.87
66
26.27
FCF margin%
19.00
18.17
17.64
15.58
16.43
17.73
20.07
21.33
21.29
20.19
4.38
20.19
18.59
75
1.462
FCF / Net incomex
0.242
0.243
0.286
0.299
0.333
0.390
0.405
0.403
0.474
0.518
0.375
0.405
0.361
11
5.96
ROIC%
9.23
11.82
12.00
9.00
11.93
13.65
12.68
15.11
13.49
13.55
21.63
13.55
12.34
78
2.67
Return on equity%
6.97
5.49
3.83
4.03
1.62
1.53
0.40
3.05
4.98
6.32
14.48
3.05
3.93
77
21.72
Return on assets%
1.78
3.97
6.94
6.78
8.03
7.16
4.76
4.86
7.43
7.24
8.90
7.16
6.86
35
89.28
EPS¥
36.42
39.40
37.09
38.19
44.10
48.91
53.23
59.41
61.21
63.91
92.35
7.70%
7.04%
—
15.95
EPS growth%
35.03
33.87
31.89
29.39
27.45
26.19
26.92
24.47
21.98
20.58
13.95
24.47
27.18
90
90.79
Bookvalue per sh¥
182.56
205.74
226.16
266.19
295.20
304.40
326.90
328.80
379.26
447.78
13.17
8.69%
11.56%
—
89.87
FCF per share¥
42.89
44.93
43.56
42.32
42.96
48.72
48.85
52.54
59.34
56.96
13.05
5.81%
3.48%
—
54.06
Dividend per sh¥
52.36
55.21
50.68
47.16
46.80
45.51
45.87
52.10
48.03
53.91
64.42
2.87%
0.45%
—
8.45
Div yield (avg)%
20.33
20.59
23.47
26.44
24.23
24.27
22.00
21.89
22.06
20.32
5.71
22.00
22.03
35
4.79
Payout ratio%
15.06
15.59
15.56
14.93
14.90
14.34
13.86
13.36
14.67
15.20
15.34
14.34
14.92
86
135.6
Shares (diluted)M
109.9
104.4
94.64
87.76
86.61
79.80
79.15
88.36
95.52
101.4
131.5
3.20%
(0.34%)
37
20.07
Buyback yield%
32.81
34.14
34.00
32.19
30.79
29.32
28.43
30.62
28.06
28.79
15.06
28.79
30.70
70
0.316
D/E ratiox
1.020
1.019
1.008
0.974
0.948
0.922
0.946
0.966
1.012
0.976
0.515
0.966
0.975
88
22.62
Enterprise value¥B
24.36
23.06
23.50
24.23
24.74
25.15
28.29
27.02
26.63
30.61
3.411
4.35%
2.85%
52
28.14
LT debt¥B
9.663
10.32
11.42
11.31
10.91
10.82
9.838
9.661
10.11
9.917
4.870
(1.89%)
1.10%
81
Revenue
¥35.07B
7.01%
1.00×
Cost of revenue
¥24.55B
7.01%
1.00×
Operating expenses
¥6.475B
6.96%
1.00×