0.740
Revenue¥B
3.558
3.607
3.720
3.814
3.892
3.910
3.994
4.098
4.143
4.255
0.771
1.80%
1.87%
67
9.92
Revenue growth%
28.97
28.93
28.59
31.21
30.33
29.50
29.98
28.44
26.83
25.28
16.70
28.44
28.95
65
10.67
Gross margin%
15.94
13.98
12.62
13.43
13.91
15.10
13.17
11.02
10.47
8.01
10.17
11.02
13.30
9
16.92
Operating margin%
27.26
25.36
25.26
23.47
21.05
21.94
20.41
18.79
17.29
17.54
14.50
18.79
21.50
12
7.98
Net margin%
6.12
8.57
10.56
8.85
6.65
9.43
8.97
11.57
12.52
11.05
7.17
11.05
9.20
28
32.03
P/E ratio (avg)x
20.68
20.80
18.68
19.17
19.93
18.70
18.43
18.24
18.88
16.41
10.80
18.43
18.79
15
28.37
EV/EBITx
25.92
27.68
30.58
29.80
29.77
34.99
33.80
39.86
37.88
39.63
9.940
37.88
32.19
16
2.35
FCF yield (avg)%
8.69
7.02
4.78
5.56
8.06
6.13
3.50
1.55
0.40
0.40
3.15
1.55
5.17
11
29.45
FCF margin%
8.98
8.69
8.90
6.23
7.04
6.03
5.30
7.82
7.03
7.95
5.16
7.03
7.43
74
0.732
FCF / Net incomex
0.936
0.878
0.927
0.957
1.103
1.260
1.261
1.255
1.280
1.379
0.505
1.261
1.179
91
29.01
ROIC%
10.84
12.40
10.86
10.90
8.52
10.57
9.66
7.38
9.47
7.75
9.13
9.47
10.11
72
7.17
Return on equity%
29.48
30.74
30.24
29.43
27.96
28.57
28.60
28.15
26.83
25.15
15.97
28.15
28.58
48
12.98
Return on assets%
5.17
3.79
3.22
5.82
6.10
8.73
6.25
3.56
1.80
4.34
6.24
4.34
4.76
42
90.15
EPS¥
193.29
204.88
225.57
224.69
238.02
229.84
253.16
271.46
254.80
252.46
93.34
1.18%
1.39%
—
27.15
EPS growth%
4.09
4.49
3.22
1.70
0.40
0.62
0.40
3.03
4.09
2.61
17.16
2.61
2.82
26
46.98
Bookvalue per sh¥
59.28
63.06
67.70
68.57
61.18
59.92
53.08
53.19
53.78
53.38
94.89
(2.69%)
(1.06%)
—
46.99
FCF per share¥
236.24
230.25
272.36
268.98
317.77
333.64
399.56
443.27
452.83
455.97
158.25
7.49%
7.04%
—
113.44
Dividend per sh¥
89.80
92.64
88.45
90.41
106.07
112.35
114.35
128.89
140.99
155.15
29.53
7.90%
7.05%
—
20.73
Div yield (avg)%
10.80
10.33
8.51
7.39
7.64
5.60
4.49
3.46
4.56
4.17
26.82
4.49
6.49
44
24.61
Payout ratio%
12.25
12.34
12.82
11.18
9.54
12.02
14.35
12.05
11.26
12.83
6.17
12.05
12.15
10
7.796
Shares (diluted)M
6.389
6.953
6.396
5.574
5.436
4.772
4.667
4.790
4.813
5.190
7.670
(0.92%)
(1.83%)
32
4.91
Buyback yield%
24.35
26.34
27.53
24.70
24.04
26.50
24.37
23.89
21.06
23.66
28.76
23.89
24.36
94
1.377
D/E ratiox
1.610
1.583
1.520
1.736
1.741
1.865
2.086
1.998
1.892
1.812
0.363
1.892
1.777
63
226.8
Enterprise value¥M
304.2
333.7
344.4
331.4
340.7
328.5
359.1
404.6
448.7
435.8
405.2
5.05%
2.67%
66
2.833
LT debt¥B
0.994
1.135
1.336
1.303
1.338
1.557
1.502
1.423
1.529
1.609
0.269
3.75%
6.28%
35
Revenue
¥4.255B
1.87%
1.00×
Cost of revenue
¥2.912B
2.01%
1.01×
Operating expenses
¥538.9M
1.40%
0.96×