7.433
Revenue¥B
3.133
3.378
3.578
3.826
4.153
4.525
4.971
5.488
5.913
6.272
7.915
8.60%
8.20%
86
18.67
Revenue growth%
30.87
31.32
30.76
29.37
29.79
27.05
28.29
29.94
29.28
27.77
3.96
28.29
29.58
83
7.07
Gross margin%
19.60
18.47
17.75
15.91
13.02
14.95
14.41
13.67
14.22
12.07
26.68
14.22
14.68
56
18.56
Operating margin%
7.95
10.01
9.31
10.36
10.14
11.93
12.85
12.11
10.47
11.70
13.86
11.93
10.42
74
6.39
Net margin%
22.74
21.32
18.66
18.35
18.30
19.65
20.77
22.17
20.13
22.69
8.39
20.77
20.45
79
17.70
P/E ratio (avg)x
27.12
25.41
24.38
23.45
27.43
28.63
32.21
37.76
37.66
43.49
15.61
37.66
28.03
52
20.49
EV/EBITx
16.08
18.39
18.72
19.17
22.16
21.70
24.85
24.88
26.65
26.42
17.68
24.88
21.93
14
25.72
FCF yield (avg)%
6.71
4.86
5.55
3.63
2.22
0.40
0.47
0.40
0.40
1.38
2.75
0.40
1.80
71
13.95
FCF margin%
17.21
19.32
19.22
19.08
17.90
19.40
21.99
20.75
23.08
20.45
6.42
20.75
19.36
16
1.630
FCF / Net incomex
2.922
3.116
3.264
3.635
3.353
3.153
3.012
2.925
2.763
2.895
1.046
2.925
3.064
34
23.30
ROIC%
24.09
22.85
23.66
22.00
20.20
22.21
20.85
21.51
21.01
23.70
19.77
21.51
22.10
41
13.58
Return on equity%
14.65
15.82
18.15
18.00
18.94
17.59
20.55
22.54
21.17
22.20
17.47
21.17
18.54
62
2.82
Return on assets%
8.76
5.99
4.74
6.72
8.84
7.28
4.89
3.62
0.82
3.01
5.50
3.62
5.44
67
1.70
EPS¥
1.93
1.78
1.72
1.84
2.04
2.22
2.03
2.33
2.28
2.58
1.90
4.77%
3.35%
—
20.84
EPS growth%
26.34
23.97
24.40
23.62
22.06
21.51
19.02
20.21
19.63
18.23
26.92
19.63
21.78
82
1.67
Bookvalue per sh¥
0.61
0.68
0.70
0.73
0.66
0.70
0.75
0.73
0.79
0.90
1.17
6.49%
3.45%
—
0.68
FCF per share¥
1.72
1.99
2.18
2.51
2.74
2.82
2.70
3.15
3.57
3.39
1.08
4.36%
7.49%
—
1.67
Dividend per sh¥
1.48
1.66
1.73
1.94
2.30
2.75
3.26
3.48
4.16
4.62
0.84
14.95%
14.11%
—
27.75
Div yield (avg)%
32.05
32.36
30.88
32.35
30.66
31.93
30.95
29.26
29.70
31.35
7.28
30.95
31.15
43
27.01
Payout ratio%
6.25
3.93
4.74
5.74
7.97
7.63
6.43
7.16
8.29
6.62
23.67
7.16
6.53
51
1.584
Shares (diluted)B
2.232
2.509
2.716
3.168
3.031
2.943
3.273
3.485
3.990
3.930
1.548
5.33%
7.43%
26
18.40
Buyback yield%
25.80
27.51
27.57
30.14
29.15
31.62
32.82
34.82
37.71
40.50
6.99
34.82
30.88
5
1.668
D/E ratiox
1.791
2.051
2.086
2.160
2.118
2.071
1.943
2.176
2.147
2.497
1.440
2.147
2.102
62
1.966
Enterprise value¥B
3.917
4.034
4.307
4.091
3.556
3.261
3.483
3.466
3.698
3.495
1.629
(0.35%)
(0.21%)
11
1.702
LT debt¥B
0.667
0.689
0.662
0.748
0.765
0.728
0.679
0.656
0.654
0.752
1.363
(0.35%)
1.27%
81
Revenue
¥6.272B
8.20%
1.00×
Cost of revenue
¥4.157B
8.34%
1.01×
Operating expenses
¥1.512B
8.04%
0.99×
Property and equipment
15.33%
Spread over hurdle
(6.69%)