7.025
Revenue¥B
28.77
31.18
34.24
37.59
39.97
42.46
45.61
50.39
55.22
58.35
7.178
7.86%
7.99%
27
5.80
Revenue growth%
16.64
14.05
16.79
17.02
18.68
16.48
14.08
15.14
16.41
15.09
23.18
15.14
16.45
24
27.47
Gross margin%
26.67
28.25
25.71
25.20
24.52
27.52
26.61
23.63
24.27
22.46
16.01
24.27
25.46
80
14.83
Operating margin%
10.24
7.60
9.11
9.64
8.06
10.62
11.52
11.64
9.82
9.91
16.34
10.62
9.87
75
13.14
Net margin%
0.40
0.40
0.40
0.40
0.40
1.09
1.48
1.87
3.35
0.94
23.01
1.48
0.67
51
19.82
P/E ratio (avg)x
37.68
36.96
39.19
40.08
38.82
41.67
36.73
36.17
37.75
35.90
30.19
36.73
37.71
18
14.68
EV/EBITx
19.44
19.94
18.54
18.18
17.78
20.14
22.89
24.73
23.02
22.89
8.756
22.89
20.04
81
3.43
FCF yield (avg)%
19.56
21.68
19.70
19.17
18.75
18.41
19.41
17.25
17.69
17.92
11.68
17.92
18.96
8
28.93
FCF margin%
27.12
24.88
24.19
23.55
20.92
18.59
18.21
17.90
18.03
18.63
17.73
18.21
19.78
49
0.740
FCF / Net incomex
0.204
0.187
0.179
0.184
0.169
0.167
0.150
0.145
0.149
0.133
0.877
0.149
0.168
80
19.12
ROIC%
10.24
10.85
13.63
16.07
18.61
20.32
22.68
22.10
22.27
22.58
13.78
22.27
19.46
90
18.77
Return on equity%
7.20
7.35
9.96
10.18
7.53
8.53
9.88
11.40
14.07
15.88
7.45
11.40
9.92
23
26.68
Return on assets%
23.57
23.10
20.87
21.10
21.70
18.96
20.68
20.97
23.39
21.05
28.02
20.97
21.07
75
66.39
EPS¥
66.23
59.99
61.71
57.64
61.34
66.70
65.53
57.63
52.56
54.50
70.87
(2.34%)
(3.38%)
—
22.00
EPS growth%
2.77
0.68
2.58
0.40
0.40
0.40
0.40
0.40
0.40
0.40
23.21
0.40
0.40
35
122.75
Bookvalue per sh¥
151.16
139.51
147.59
147.94
138.70
141.83
136.13
125.54
114.84
128.18
71.97
(1.56%)
(1.89%)
—
33.86
FCF per share¥
52.76
48.20
53.14
53.81
47.88
47.26
51.69
57.05
60.45
55.68
30.40
3.06%
0.37%
—
62.14
Dividend per sh¥
71.61
73.63
63.25
55.40
50.97
43.44
40.98
36.03
37.05
36.67
143.21
(6.37%)
(7.18%)
—
22.48
Div yield (avg)%
28.78
26.47
25.35
23.50
25.21
22.64
23.31
22.93
22.02
19.65
11.95
22.64
23.41
42
5.73
Payout ratio%
18.01
18.60
17.82
16.70
16.29
17.89
16.60
15.42
17.58
15.25
18.42
16.60
17.14
51
323.7
Shares (diluted)M
458.5
458.8
529.5
606.5
629.0
731.8
856.7
856.1
986.5
980.5
320.1
9.28%
9.34%
66
20.21
Buyback yield%
29.63
28.60
30.73
32.38
35.17
33.27
33.10
30.21
28.58
28.09
23.54
30.21
30.47
40
1.148
D/E ratiox
1.334
1.330
1.553
1.653
1.912
2.151
2.235
2.455
2.424
2.483
0.459
2.424
2.032
54
35.26
Enterprise value¥B
43.18
49.75
52.71
52.90
61.97
71.79
78.30
88.91
102.3
101.2
59.55
10.31%
8.73%
63
10.68
LT debt¥B
18.83
18.66
18.40
17.07
17.68
18.40
19.78
22.50
26.00
28.60
52.45
10.10%
5.77%
65
Revenue
¥58.35B
7.99%
1.00×
Cost of revenue
¥33.16B
8.16%
1.02×
Operating expenses
¥11.93B
7.49%
0.95×