0.688
Revenue¥B
6.711
7.279
7.721
8.505
9.366
10.37
11.14
12.18
13.20
14.38
0.718
8.96%
8.78%
45
25.79
Revenue growth%
10.75
8.56
8.03
8.37
9.67
6.82
7.99
5.07
2.49
3.24
21.91
5.07
8.01
57
18.20
Gross margin%
14.02
12.67
14.61
15.19
14.45
13.56
12.98
14.81
13.33
13.26
17.98
13.33
13.79
82
26.85
Operating margin%
18.30
19.20
21.12
20.23
20.41
20.58
23.56
21.98
23.36
23.94
16.33
23.36
20.85
48
18.35
Net margin%
33.17
34.27
37.26
38.44
37.51
34.79
34.42
31.52
30.42
31.07
3.97
31.52
34.35
10
30.63
P/E ratio (avg)x
21.94
23.50
26.37
27.82
30.09
33.69
38.58
40.36
38.28
36.26
13.38
38.28
31.89
88
29.54
EV/EBITx
45.23
52.24
55.35
53.91
61.07
58.20
67.65
76.18
87.68
98.68
23.06
76.18
59.64
46
3.17
FCF yield (avg)%
18.19
17.06
16.61
14.78
14.50
13.89
11.09
10.63
9.94
10.86
3.49
10.86
14.20
49
16.74
FCF margin%
13.00
14.08
13.49
14.05
11.17
12.57
11.43
9.80
10.65
8.21
16.98
10.65
12.00
6
0.241
FCF / Net incomex
0.485
0.562
0.545
0.592
0.617
0.649
0.689
0.784
0.881
0.986
0.572
0.784
0.633
73
5.95
ROIC%
20.45
20.67
20.19
20.93
19.20
17.90
16.30
14.98
16.93
18.83
28.24
16.93
19.01
95
4.33
Return on equity%
7.03
9.80
9.91
12.35
11.25
13.94
14.40
16.68
17.74
18.79
17.11
16.68
13.14
75
6.42
Return on assets%
23.75
24.04
25.17
24.91
22.61
21.35
19.05
20.40
19.96
17.68
25.05
19.96
21.98
78
0.25
EPS¥
0.44
0.49
0.50
0.51
0.56
0.63
0.62
0.60
0.59
0.54
0.27
(0.66%)
2.04%
—
2.89
EPS growth%
14.75
12.45
12.40
9.42
8.77
7.35
7.95
7.41
9.24
11.91
21.92
7.95
9.33
92
0.57
Bookvalue per sh¥
1.07
1.08
1.22
1.37
1.57
1.75
1.84
2.09
2.07
2.06
0.68
5.61%
6.51%
—
0.38
FCF per share¥
0.84
0.91
1.01
1.07
1.13
1.13
1.31
1.50
1.78
1.76
0.36
9.25%
7.14%
—
0.48
Dividend per sh¥
0.33
0.31
0.28
0.27
0.29
0.32
0.30
0.34
0.34
0.36
0.85
4.58%
0.98%
—
3.89
Div yield (avg)%
17.23
15.44
14.81
13.04
12.61
11.74
14.16
16.72
15.60
16.07
8.93
15.60
15.13
37
21.54
Payout ratio%
20.05
18.54
15.61
17.09
14.20
13.40
15.97
13.98
16.72
15.62
24.81
15.62
15.79
66
8.583
Shares (diluted)B
10.52
10.50
10.17
11.62
13.40
12.67
14.65
13.75
15.98
15.32
8.606
2.71%
3.13%
13
13.62
Buyback yield%
18.70
17.04
18.12
16.56
18.36
20.15
22.31
21.87
19.46
17.94
2.03
20.15
18.53
63
0.547
D/E ratiox
1.086
1.117
1.179
1.088
1.172
1.138
1.070
1.100
1.160
1.111
0.870
1.111
1.114
17
2.934
Enterprise value¥B
4.446
4.309
4.191
4.433
3.966
4.087
3.718
4.008
4.061
4.287
9.874
1.57%
(0.45%)
31
1.332
LT debt¥B
4.208
4.810
5.270
5.925
6.048
6.883
7.785
8.294
8.284
9.108
11.29
8.53%
9.18%
67
Revenue
¥14.38B
8.78%
1.00×
Cost of revenue
¥8.226B
9.37%
1.06×
Operating expenses
¥1.644B
7.52%
0.89×
Cash and investments
16.58%
Property and equipment
16.21%