0.755
Revenue¥B
2.393
2.545
2.675
2.824
3.012
3.120
3.312
3.577
3.727
4.022
0.797
5.95%
6.13%
79
9.34
Revenue growth%
20.38
17.44
17.49
17.66
15.36
13.21
12.43
13.74
15.27
13.84
19.17
13.74
15.32
92
25.43
Gross margin%
16.02
16.02
13.28
13.89
15.82
16.60
16.72
17.54
15.16
16.07
5.17
16.60
16.02
8
13.45
Operating margin%
36.46
35.82
34.03
31.96
32.01
30.41
30.98
32.73
35.19
33.47
2.77
32.73
33.10
54
3.43
Net margin%
8.74
9.19
11.41
12.31
14.81
16.26
17.55
17.68
16.24
18.47
15.75
17.55
15.52
11
14.10
P/E ratio (avg)x
41.21
45.33
52.36
59.29
63.02
72.53
81.62
91.32
90.41
97.47
12.03
90.41
67.78
8
9.794
EV/EBITx
14.23
14.10
14.39
15.76
17.42
20.92
22.12
24.51
24.72
24.05
14.11
24.05
19.17
88
24.39
FCF yield (avg)%
8.33
7.34
7.75
7.53
9.06
9.09
7.54
6.62
3.88
3.37
19.22
6.62
7.54
26
4.49
FCF margin%
16.55
14.37
14.54
12.63
9.95
9.69
9.87
12.27
11.47
10.42
10.86
10.42
11.87
68
0.393
FCF / Net incomex
1.879
1.965
1.848
1.997
1.916
1.965
2.199
2.312
2.357
2.168
0.565
2.199
1.981
37
13.41
ROIC%
14.31
15.27
12.55
14.28
11.40
12.72
9.94
7.67
9.21
10.37
13.90
9.94
11.97
70
18.71
Return on equity%
23.43
24.28
26.64
23.78
26.23
24.05
21.77
20.99
22.58
22.90
2.01
22.58
23.60
70
19.09
Return on assets%
17.99
20.67
22.70
23.97
24.83
25.90
23.57
20.67
22.08
19.71
13.67
22.08
22.39
58
0.25
EPS¥
0.19
0.18
0.18
0.18
0.18
0.18
0.17
0.18
0.16
0.14
0.26
(4.81%)
(2.20%)
—
14.23
EPS growth%
40.64
40.09
39.95
42.12
39.24
41.32
43.17
43.67
43.76
44.19
20.02
43.67
41.72
50
0.24
Bookvalue per sh¥
0.28
0.28
0.26
0.25
0.26
0.29
0.27
0.25
0.28
0.26
0.17
(0.54%)
0.02%
—
0.18
FCF per share¥
0.14
0.15
0.16
0.14
0.13
0.11
0.10
0.10
0.10
0.10
0.28
(5.60%)
(4.52%)
—
0.31
Dividend per sh¥
0.45
0.52
0.51
0.49
0.57
0.64
0.62
0.65
0.67
0.68
0.15
3.66%
4.77%
—
17.64
Div yield (avg)%
19.76
19.28
21.20
20.04
17.48
16.02
15.47
16.39
14.55
12.65
25.70
15.47
16.94
48
27.19
Payout ratio%
5.68
5.79
3.93
5.13
2.87
0.58
0.40
0.40
0.40
0.40
14.53
0.40
1.72
29
3.195
Shares (diluted)B
4.594
5.326
6.220
6.733
7.643
8.488
8.115
9.122
9.848
10.15
3.064
5.84%
9.38%
78
7.63
Buyback yield%
14.96
12.42
13.11
11.05
12.13
13.30
15.92
13.18
13.19
13.00
25.76
13.19
13.15
21
0.286
D/E ratiox
1.240
1.285
1.331
1.446
1.612
1.632
1.762
1.642
1.679
1.583
1.307
1.642
1.598
56
2.769
Enterprise value¥B
0.257
0.270
0.277
0.315
0.323
0.357
0.404
0.460
0.508
0.558
3.305
11.55%
9.35%
24
1.936
LT debt¥B
1.460
1.566
1.675
1.866
2.106
2.085
2.256
2.364
2.690
2.733
2.330
5.35%
5.87%
65
Revenue
¥4.022B
6.13%
1.00×
Cost of revenue
¥2.467B
6.36%
1.02×
Operating expenses
¥752.3M
6.07%
0.99×
Goodwill & intangibles
18.27%
Spread over hurdle
49.41%