1.688
Revenue¥B
2.991
3.090
3.176
3.270
3.333
3.378
3.424
3.507
3.589
3.577
1.741
1.42%
1.75%
7
22.76
Revenue growth%
3.05
3.33
0.87
0.40
2.91
5.32
3.02
2.36
4.61
6.02
28.76
4.61
3.04
87
11.16
Gross margin%
9.71
12.10
9.39
9.82
10.15
12.04
14.87
15.68
13.64
15.36
19.03
14.87
12.07
26
20.39
Operating margin%
17.83
15.23
16.75
19.21
16.89
15.78
15.85
17.95
20.70
23.64
20.27
17.95
17.36
61
21.03
Net margin%
3.09
4.98
3.12
2.91
0.68
0.40
1.51
1.50
2.30
0.76
21.61
1.50
1.90
34
9.759
P/E ratio (avg)x
28.07
30.12
30.85
34.12
35.99
41.76
42.86
43.80
46.11
52.59
28.99
43.80
38.87
52
30.20
EV/EBITx
27.16
27.72
25.45
25.25
28.29
31.64
33.62
36.15
39.28
39.50
25.43
36.15
29.96
58
25.39
FCF yield (avg)%
6.74
5.19
6.19
6.39
3.86
4.20
3.12
2.12
3.23
1.69
19.46
3.12
4.03
74
11.98
FCF margin%
20.07
18.35
20.04
19.42
18.00
19.14
21.26
22.37
21.41
21.31
20.08
21.31
20.05
68
0.204
FCF / Net incomex
1.365
1.473
1.409
1.503
1.372
1.260
1.170
1.210
1.248
1.198
0.674
1.210
1.312
31
11.21
ROIC%
10.99
10.35
8.33
10.03
7.58
9.14
10.54
9.86
10.02
12.30
6.97
10.02
10.02
78
10.85
Return on equity%
6.74
8.45
8.16
6.98
5.87
7.71
5.88
5.69
5.43
3.03
27.70
5.69
6.31
62
12.50
Return on assets%
27.27
24.79
23.95
26.45
23.96
26.47
25.48
26.39
29.15
30.98
15.40
26.47
26.42
78
92.87
EPS¥
48.27
51.00
59.89
65.23
66.58
73.17
85.42
92.89
96.82
107.12
99.01
9.98%
10.13%
—
29.76
EPS growth%
18.87
18.25
19.33
19.51
19.47
16.83
16.67
14.10
15.03
12.76
6.17
15.03
17.54
70
140.49
Bookvalue per sh¥
93.53
95.00
104.55
113.51
119.98
112.11
104.03
102.59
113.49
106.78
55.88
(2.30%)
1.50%
—
33.67
FCF per share¥
89.67
93.16
95.62
107.57
113.73
119.59
122.72
136.69
159.04
170.93
61.47
8.49%
8.40%
—
29.43
Dividend per sh¥
75.65
78.31
73.68
66.47
57.14
53.25
50.43
45.83
49.26
42.56
30.28
(5.72%)
(4.98%)
—
15.27
Div yield (avg)%
16.01
16.28
17.42
20.26
19.26
21.79
23.05
23.64
25.72
27.96
9.48
23.64
21.03
65
23.52
Payout ratio%
11.96
14.87
13.25
14.86
14.90
16.68
16.73
16.57
18.52
17.33
5.95
16.73
15.74
12
14.87
Shares (diluted)M
24.53
27.57
28.76
33.51
36.60
42.82
43.73
42.72
42.57
41.61
15.30
2.60%
6.30%
27
16.27
Buyback yield%
23.20
21.43
24.38
22.37
23.59
22.12
22.57
25.41
27.94
27.42
20.06
25.41
23.40
78
0.239
D/E ratiox
1.665
1.700
1.712
1.838
1.877
1.966
2.004
1.857
1.824
1.730
1.403
1.857
1.831
27
1,795
Enterprise value¥M
379.1
364.9
324.1
328.5
306.3
303.7
285.8
311.9
280.3
251.1
798.3
(3.90%)
(4.66%)
23
0.981
LT debt¥B
1.312
1.588
1.721
1.933
2.299
2.638
2.942
2.982
2.986
3.593
1.335
9.34%
11.47%
47
Revenue
¥3.577B
1.75%
1.00×
Cost of revenue
¥1.922B
1.63%
0.99×
Operating expenses
¥869.6M
1.76%
1.00×