2.423
Revenue¥B
2.068
2.081
2.106
2.136
2.150
2.254
2.289
2.318
2.380
2.484
2.531
2.93%
2.20%
60
29.81
Revenue growth%
35.01
36.67
37.89
35.16
34.83
37.38
36.96
36.43
35.51
38.00
16.30
36.96
36.55
53
3.93
Gross margin%
11.93
14.63
11.86
9.18
10.99
9.23
9.59
8.12
8.87
11.04
11.25
9.23
10.29
61
14.02
Operating margin%
12.65
15.09
12.14
13.23
12.02
10.29
7.78
9.65
7.56
9.12
22.26
9.12
11.16
44
14.31
Net margin%
24.94
25.39
26.38
23.59
25.76
27.56
30.43
30.42
31.25
33.59
21.19
30.43
26.97
39
23.90
P/E ratio (avg)x
30.08
32.46
37.93
35.91
37.72
41.33
48.03
53.36
50.26
54.75
6.828
50.26
39.63
24
35.25
EV/EBITx
28.80
31.29
32.38
32.46
36.47
39.65
37.35
41.70
39.17
38.27
10.15
39.17
36.91
32
7.13
FCF yield (avg)%
32.06
31.94
29.44
29.66
29.24
26.46
23.60
24.75
25.36
22.95
8.27
24.75
27.85
94
27.80
FCF margin%
3.43
2.40
3.01
2.57
4.14
5.86
5.97
8.45
10.12
12.27
12.72
8.45
5.00
13
1.163
FCF / Net incomex
0.553
0.604
0.529
0.488
0.489
0.534
0.508
0.542
0.582
0.565
0.238
0.542
0.538
23
14.26
ROIC%
6.82
6.66
7.19
7.69
6.79
4.38
2.36
2.48
5.13
5.18
28.36
4.38
5.92
6
9.95
Return on equity%
23.17
20.79
22.56
22.44
23.75
23.69
26.10
23.56
26.38
27.93
2.09
26.10
23.63
23
21.72
Return on assets%
18.29
16.55
18.16
15.66
17.10
18.65
20.43
18.29
19.90
18.39
24.01
18.65
18.29
8
0.66
EPS¥
1.22
1.25
1.10
1.07
1.17
1.27
1.36
1.22
1.22
1.34
0.69
2.90%
1.26%
—
22.45
EPS growth%
1.27
1.58
0.40
0.40
2.97
5.57
4.78
7.53
9.46
11.19
20.44
7.53
3.88
7
0.30
Bookvalue per sh¥
2.50
2.79
2.57
2.42
2.76
2.86
2.72
2.89
3.17
3.18
1.26
2.89%
3.45%
—
0.30
FCF per share¥
1.20
1.37
1.45
1.49
1.70
2.02
2.07
2.33
2.46
2.82
1.72
10.72%
8.65%
—
0.63
Dividend per sh¥
1.96
1.95
1.94
1.74
1.87
1.97
1.92
2.00
2.13
2.18
0.75
3.12%
1.36%
—
3.93
Div yield (avg)%
8.94
9.43
7.25
8.14
7.79
6.49
4.56
3.94
5.67
5.15
6.62
5.15
6.87
17
27.84
Payout ratio%
6.76
6.11
5.99
6.24
7.17
8.63
9.00
10.10
11.85
12.89
2.27
10.10
7.90
73
2.015
Shares (diluted)B
1.972
1.934
1.853
1.842
1.834
1.898
2.093
2.136
2.233
2.033
1.936
2.08%
1.30%
88
26.11
Buyback yield%
24.83
24.14
21.87
24.44
21.89
19.31
19.61
20.34
19.51
20.94
22.49
19.61
21.40
16
1.465
D/E ratiox
1.107
0.973
0.881
0.746
0.786
0.710
0.653
0.670
0.687
0.625
1.797
0.670
0.728
68
2.178
Enterprise value¥B
1.767
1.695
1.728
1.641
1.832
1.984
1.953
2.216
2.270
2.197
2.505
3.70%
2.76%
6
2.672
LT debt¥B
1.645
1.771
1.990
2.206
2.314
2.218
2.415
2.582
2.391
2.424
1.388
0.94%
4.79%
13
Revenue
¥2.484B
2.20%
1.00×
Cost of revenue
¥1.253B
2.71%
1.05×
Operating expenses
¥507.5M
1.47%
0.93×
Goodwill & intangibles
14.82%
Property and equipment
13.80%
Spread over hurdle
38.51%