16.90
Revenue¥B
7.848
8.465
8.947
9.578
10.12
10.63
11.32
12.32
13.21
13.92
17.33
6.59%
6.87%
36
11.14
Revenue growth%
19.57
16.72
14.82
17.23
18.59
21.04
20.83
19.68
18.28
15.61
10.79
19.68
18.43
43
24.25
Gross margin%
21.81
24.33
21.98
24.09
21.62
23.61
21.47
23.53
24.90
25.57
13.70
23.61
23.57
94
3.55
Operating margin%
20.95
23.41
20.45
20.67
20.45
19.42
22.07
20.60
22.19
25.13
12.91
22.07
20.81
44
14.00
Net margin%
15.40
17.78
15.80
15.40
13.18
16.05
17.67
19.21
20.79
23.05
8.87
19.21
16.86
82
34.80
P/E ratio (avg)x
17.52
16.73
15.11
16.80
15.01
15.33
13.94
13.32
11.90
11.85
36.57
13.32
15.06
37
28.65
EV/EBITx
22.06
24.24
22.85
21.53
21.98
20.81
21.50
22.10
21.06
18.79
6.017
21.06
21.75
72
13.99
FCF yield (avg)%
21.17
24.16
23.73
25.27
24.26
26.51
27.24
29.26
28.08
30.21
22.45
28.08
25.89
16
10.88
FCF margin%
18.77
20.95
21.48
24.16
26.95
29.78
29.91
29.18
29.69
27.29
15.13
29.69
27.12
32
1.467
FCF / Net incomex
2.843
3.227
3.579
3.308
3.096
3.100
2.914
3.079
3.412
3.555
1.010
3.100
3.163
16
3.13
ROIC%
10.35
12.74
13.76
15.75
16.72
13.86
16.69
15.40
15.52
18.03
19.19
15.52
15.46
62
15.43
Return on equity%
0.40
0.40
0.45
0.40
0.40
2.71
3.54
0.63
2.45
2.44
15.03
2.45
0.54
20
7.63
Return on assets%
30.61
33.40
34.98
35.40
37.74
38.30
36.05
33.17
32.84
31.92
11.76
33.17
34.19
62
0.36
EPS¥
2.01
2.28
2.45
2.61
2.47
2.89
3.02
3.41
3.65
3.72
0.39
8.55%
5.76%
—
17.95
EPS growth%
15.28
16.93
17.25
16.34
19.25
18.83
16.38
17.97
16.32
15.87
21.01
16.38
16.66
28
1.66
Bookvalue per sh¥
0.71
0.69
0.76
0.87
0.89
1.03
1.18
1.20
1.25
1.29
1.49
7.82%
7.52%
—
1.91
FCF per share¥
1.96
1.96
2.12
1.94
2.09
2.12
2.37
2.64
2.66
2.76
1.40
5.68%
2.90%
—
0.64
Dividend per sh¥
0.39
0.40
0.37
0.41
0.38
0.36
0.34
0.35
0.35
0.33
1.98
(2.75%)
(1.85%)
—
6.64
Div yield (avg)%
33.97
34.48
35.77
32.97
33.56
35.26
32.82
35.01
33.53
31.53
8.41
33.53
33.76
69
28.37
Payout ratio%
33.64
33.01
33.15
33.94
35.97
37.64
38.24
35.90
37.12
39.46
14.38
37.64
35.94
53
4.551
Shares (diluted)B
4.356
4.154
3.959
3.902
3.998
3.829
3.512
3.323
3.602
3.899
4.418
(0.50%)
(1.79%)
76
19.61
Buyback yield%
7.68
4.90
5.57
8.30
7.38
8.44
11.32
13.27
14.89
14.75
28.42
13.27
8.37
46
0.572
D/E ratiox
0.982
0.885
0.965
0.939
0.918
1.009
1.058
1.189
1.175
1.288
1.513
1.175
0.996
49
16.62
Enterprise value¥B
9.773
9.031
9.323
10.44
11.06
11.37
11.72
11.24
12.31
13.01
15.31
3.29%
2.91%
64
5.749
LT debt¥B
3.280
2.838
3.004
2.809
2.961
2.906
2.634
2.461
2.252
2.116
2.239
(6.50%)
(4.78%)
33
Revenue
¥13.92B
6.87%
1.00×
Cost of revenue
¥5.966B
7.02%
1.01×
Operating expenses
¥3.141B
6.44%
0.96×
Property and equipment
15.80%