0.889
Revenue¥B
2.971
3.150
3.303
3.463
3.575
3.778
3.921
4.171
4.390
4.621
0.989
5.27%
4.80%
45
22.99
Revenue growth%
28.01
27.36
28.45
30.70
27.80
27.90
28.92
28.12
29.08
27.06
8.62
28.12
28.06
47
15.33
Gross margin%
9.25
9.46
9.29
11.98
9.62
9.06
6.78
8.71
10.39
10.71
27.95
9.06
9.38
45
25.67
Operating margin%
12.23
9.51
7.24
6.57
7.81
8.24
5.69
3.23
5.53
6.35
19.37
5.69
6.90
68
23.98
Net margin%
20.52
18.30
18.30
19.80
21.66
21.07
20.82
19.01
21.71
21.55
22.76
21.07
20.67
41
21.93
P/E ratio (avg)x
10.36
12.26
13.18
13.30
14.41
15.25
15.67
17.81
19.14
20.35
24.17
17.81
14.83
22
6.490
EV/EBITx
6.196
6.841
6.877
7.045
7.863
7.761
8.560
8.137
8.473
8.847
9.364
8.473
7.812
75
7.80
FCF yield (avg)%
10.39
11.30
9.19
11.01
10.81
9.86
6.88
4.49
3.83
6.80
2.22
6.80
9.53
12
19.09
FCF margin%
26.43
23.89
21.28
18.60
19.35
19.19
20.53
20.60
18.54
15.55
12.09
19.19
19.94
7
1.567
FCF / Net incomex
0.722
0.731
0.817
0.931
0.966
1.095
1.266
1.276
1.232
1.375
0.157
1.266
1.030
65
9.36
ROIC%
5.31
2.60
2.07
4.43
5.74
4.41
6.26
5.15
7.58
5.11
15.75
5.15
5.13
93
4.33
Return on equity%
3.43
5.24
7.54
6.67
3.81
5.81
6.94
9.76
11.20
12.37
13.05
9.76
6.81
57
11.52
Return on assets%
12.81
13.40
15.08
17.66
18.55
16.68
19.56
22.33
25.06
25.19
29.67
22.33
18.10
83
0.55
EPS¥
3.10
2.72
2.43
2.29
2.44
2.51
2.36
2.31
2.47
2.17
0.58
(2.37%)
(4.13%)
—
22.34
EPS growth%
2.06
0.40
0.40
1.82
0.90
1.22
0.40
0.57
3.23
3.67
20.89
1.22
1.06
30
0.45
Bookvalue per sh¥
1.89
1.91
2.10
1.90
2.02
2.22
2.02
1.94
2.06
2.22
2.34
1.90%
2.59%
—
2.56
FCF per share¥
1.25
1.38
1.39
1.36
1.22
1.13
1.24
1.17
1.30
1.42
1.38
2.98%
0.90%
—
1.05
Dividend per sh¥
2.57
2.71
2.72
2.84
2.82
2.57
2.87
2.88
3.08
3.00
0.76
1.25%
1.81%
—
24.74
Div yield (avg)%
21.03
19.24
16.35
17.87
17.71
16.09
16.31
14.89
16.60
14.55
24.23
16.09
16.48
57
23.60
Payout ratio%
29.37
26.90
28.25
29.06
26.68
26.04
25.37
27.76
24.95
26.60
9.14
26.04
26.79
23
0.631
Shares (diluted)B
1.010
1.151
1.251
1.281
1.377
1.407
1.622
1.776
1.804
1.951
0.657
7.21%
8.04%
34
4.37
Buyback yield%
21.50
23.81
24.99
25.36
23.26
21.54
18.87
19.60
20.48
23.07
16.46
20.48
22.31
13
0.851
D/E ratiox
0.819
0.869
0.750
0.785
0.841
0.787
0.741
0.712
0.675
0.699
1.415
0.712
0.768
79
3.820
Enterprise value¥B
1.457
1.452
1.580
1.647
1.867
2.156
2.402
2.789
2.948
2.908
2.414
9.27%
6.58%
90
0.725
LT debt¥B
0.684
0.581
0.498
0.501
0.510
0.548
0.586
0.586
0.547
0.576
3.987
2.47%
(1.66%)
85
Revenue
¥4.621B
4.80%
1.00×
Cost of revenue
¥3.235B
4.80%
1.00×
Operating expenses
¥906.6M
5.13%
1.03×
Property and equipment
18.91%
Cash and investments
16.17%