0.231
Revenue¥B
0.852
0.912
0.978
1.024
1.086
1.147
1.207
1.295
1.338
1.425
0.241
5.59%
5.70%
64
14.13
Revenue growth%
10.35
8.77
8.21
6.47
4.74
2.68
3.92
4.56
7.52
7.12
21.30
4.56
6.79
24
8.33
Gross margin%
4.15
4.38
3.11
0.40
0.40
0.40
2.48
3.14
3.27
3.97
10.98
3.14
3.13
77
25.91
Operating margin%
23.89
21.16
22.87
25.11
27.17
26.90
28.26
28.19
27.38
25.95
10.25
27.38
26.43
70
29.55
Net margin%
31.25
31.62
30.02
31.59
32.04
32.15
32.89
30.91
28.84
27.80
22.88
30.91
31.42
63
24.47
P/E ratio (avg)x
39.37
41.98
48.84
52.59
51.73
62.68
73.42
81.87
83.95
96.22
20.97
81.87
57.64
68
27.16
EV/EBITx
24.73
23.41
22.28
21.19
19.39
18.69
18.35
16.54
16.34
18.22
21.56
18.22
19.04
12
5.16
FCF yield (avg)%
23.86
24.48
25.46
28.24
28.29
25.60
23.31
21.16
21.58
19.88
25.24
21.58
24.17
53
22.80
FCF margin%
14.23
14.01
14.07
15.55
14.56
13.52
13.88
12.06
12.46
11.09
21.42
12.46
13.94
9
0.426
FCF / Net incomex
0.223
0.252
0.249
0.289
0.283
0.287
0.348
0.390
0.467
0.471
0.473
0.390
0.288
58
22.74
ROIC%
3.79
2.18
0.42
0.40
0.40
3.38
1.03
3.32
1.84
3.93
19.31
3.32
2.01
85
7.40
Return on equity%
8.35
6.43
9.21
10.83
13.27
14.77
12.87
12.73
10.55
10.54
9.02
12.73
10.69
7
13.76
Return on assets%
25.85
23.44
25.77
27.41
24.99
25.42
22.65
23.07
21.74
22.74
17.92
22.74
24.21
91
180.94
EPS¥
164.80
194.08
192.62
212.40
202.60
204.49
236.44
233.40
230.09
233.76
200.85
2.90%
4.48%
—
21.58
EPS growth%
16.47
14.91
14.34
14.85
11.95
10.93
12.62
13.40
13.59
14.23
16.40
13.40
13.91
30
156.51
Bookvalue per sh¥
125.93
131.04
135.49
129.09
149.91
146.08
141.79
153.91
167.83
196.59
94.27
5.57%
5.12%
—
51.65
FCF per share¥
73.31
81.14
89.74
99.81
110.56
107.36
119.68
129.51
145.60
162.14
214.74
7.96%
8.91%
—
131.92
Dividend per sh¥
151.47
152.40
141.80
128.34
135.96
124.89
130.12
128.98
116.61
128.25
99.89
(1.16%)
(0.45%)
—
29.90
Div yield (avg)%
8.59
11.57
11.89
9.38
10.07
10.83
10.05
12.84
15.41
15.78
18.79
12.84
11.20
74
22.56
Payout ratio%
28.51
27.09
24.19
25.31
25.37
24.37
21.49
22.03
23.12
20.61
5.12
22.03
24.28
78
2.736
Shares (diluted)M
3.881
4.346
5.199
6.067
6.884
7.440
8.514
8.528
8.709
9.312
2.794
6.23%
11.19%
76
21.80
Buyback yield%
25.33
22.64
23.60
22.88
20.95
19.47
20.37
22.10
21.63
18.88
21.38
20.37
21.86
85
0.479
D/E ratiox
0.647
0.723
0.693
0.752
0.798
0.842
0.827
0.815
0.900
0.897
1.186
0.842
0.807
57
785.7
Enterprise value¥M
665.4
593.7
569.7
530.7
553.6
541.3
583.7
601.0
593.4
595.5
968.1
1.47%
(2.31%)
50
1.041
LT debt¥B
1.753
2.017
2.102
2.202
2.133
2.463
2.929
2.995
3.224
3.215
0.513
8.56%
7.37%
56
Revenue
¥1.425B
5.70%
1.00×
Cost of revenue
¥946.4M
5.77%
1.01×
Operating expenses
¥254.1M
5.01%
0.94×