7.163
Revenue¥B
4.363
4.583
4.895
5.265
5.637
5.875
6.180
6.493
6.702
7.111
7.659
4.75%
5.77%
6
20.36
Revenue growth%
22.73
22.96
24.26
27.20
24.63
26.69
26.64
24.54
22.65
25.49
14.73
25.49
24.58
71
19.83
Gross margin%
5.90
5.95
8.69
10.57
7.92
10.72
12.19
11.71
13.06
14.02
4.93
12.19
10.64
77
11.13
Operating margin%
26.71
25.96
24.85
23.19
23.59
23.10
22.24
19.70
16.79
16.77
15.97
19.70
23.15
34
6.37
Net margin%
10.67
10.46
11.90
11.10
8.61
9.43
6.53
8.35
11.22
8.30
10.69
8.35
9.95
55
9.559
P/E ratio (avg)x
16.38
15.75
18.33
17.83
19.38
22.82
24.15
24.25
26.12
25.87
22.30
24.25
21.10
17
37.43
EV/EBITx
37.24
40.76
45.90
43.80
48.52
45.76
50.60
56.92
61.17
57.92
9.054
56.92
47.21
93
6.28
FCF yield (avg)%
14.35
12.82
12.55
10.81
11.83
14.21
15.11
16.20
17.44
16.85
9.03
16.20
14.28
34
21.40
FCF margin%
18.19
16.65
18.71
18.42
18.67
19.66
18.35
20.93
23.07
20.34
14.91
20.34
18.69
73
0.519
FCF / Net incomex
1.292
1.181
1.203
1.158
1.067
1.047
1.194
1.204
1.260
1.367
1.546
1.204
1.198
28
11.67
ROIC%
11.02
13.23
15.99
14.60
14.16
11.68
14.23
15.88
15.35
13.68
7.24
14.23
14.20
35
26.61
Return on equity%
31.89
31.58
29.34
31.28
31.39
29.58
28.45
27.66
24.86
26.11
2.85
27.66
29.46
59
23.70
Return on assets%
17.17
19.63
19.69
19.81
18.54
16.42
19.22
21.95
22.78
19.90
22.47
19.90
19.66
25
1.09
EPS¥
1.63
1.68
1.83
1.96
2.02
2.37
2.75
3.20
3.16
3.48
1.20
11.51%
9.49%
—
29.72
EPS growth%
10.30
7.51
6.94
5.83
4.59
6.08
7.93
9.13
10.94
12.40
27.77
9.13
7.72
29
0.77
Bookvalue per sh¥
0.33
0.29
0.27
0.24
0.25
0.23
0.20
0.21
0.21
0.19
1.51
(6.06%)
(5.21%)
—
0.66
FCF per share¥
1.51
1.74
1.80
2.13
2.26
2.32
2.64
2.65
2.91
3.41
1.88
8.61%
10.59%
—
1.67
Dividend per sh¥
0.91
0.89
0.85
0.78
0.70
0.71
0.73
0.67
0.72
0.80
0.74
2.66%
(2.24%)
—
9.54
Div yield (avg)%
20.08
22.00
19.79
18.56
17.01
15.80
15.03
14.03
16.91
15.61
7.02
15.61
16.96
77
21.47
Payout ratio%
5.94
7.48
8.20
6.05
5.38
2.80
0.76
0.40
0.40
2.22
20.41
0.76
4.09
53
1.626
Shares (diluted)B
2.464
2.641
2.539
2.707
2.854
2.720
3.122
3.516
3.536
3.491
1.580
4.12%
5.16%
71
28.97
Buyback yield%
14.52
14.94
15.09
16.45
13.82
14.96
17.07
19.56
20.61
22.34
13.83
19.56
15.77
80
0.869
D/E ratiox
0.877
0.767
0.801
0.716
0.646
0.636
0.643
0.676
0.710
0.623
0.615
0.643
0.693
48
5.291
Enterprise value¥B
1.477
1.559
1.611
1.703
1.721
1.567
1.568
1.709
1.621
1.674
3.190
(0.56%)
1.44%
63
3.411
LT debt¥B
0.759
0.737
0.766
0.736
0.692
0.721
0.726
0.743
0.792
0.875
1.717
4.81%
0.73%
84
Revenue
¥7.111B
5.77%
1.00×
Cost of revenue
¥4.023B
5.73%
1.00×
Operating expenses
¥1.632B
5.21%
0.95×
Goodwill & intangibles
18.90%