2.704
Revenue¥B
2.813
2.929
2.949
2.948
3.028
3.142
3.228
3.330
3.482
3.553
2.791
3.25%
2.57%
83
13.29
Revenue growth%
29.10
29.73
30.26
32.05
32.82
35.13
34.12
32.69
31.13
31.48
18.61
32.69
31.76
60
16.00
Gross margin%
25.42
26.05
24.06
21.66
22.58
21.40
21.42
23.66
22.03
21.95
16.54
21.95
22.31
78
23.40
Operating margin%
37.96
36.57
37.00
37.68
40.49
38.30
40.23
38.67
37.92
35.03
18.23
38.30
37.94
42
8.01
Net margin%
20.64
22.51
23.75
25.64
28.52
30.01
32.30
30.35
30.32
32.33
15.72
30.35
29.26
60
37.12
P/E ratio (avg)x
23.81
22.18
20.03
17.80
18.34
18.92
16.22
15.94
14.10
12.10
27.16
15.94
18.07
83
29.89
EV/EBITx
8.589
7.774
7.602
8.211
9.229
9.833
9.833
9.124
9.681
9.507
31.36
9.681
9.177
51
7.48
FCF yield (avg)%
15.95
14.86
15.06
14.47
16.70
19.63
20.20
20.23
21.97
20.14
2.63
20.20
18.16
28
8.43
FCF margin%
17.61
16.39
16.06
16.93
17.81
15.26
12.88
12.89
11.31
10.02
29.14
12.88
15.66
88
0.590
FCF / Net incomex
1.518
1.718
1.891
2.214
2.257
2.461
2.685
2.885
3.481
4.185
0.685
2.885
2.359
43
5.61
ROIC%
22.89
20.99
22.73
24.47
24.51
23.39
25.98
23.55
25.74
28.48
4.56
25.74
24.01
56
28.24
Return on equity%
10.79
10.12
7.28
6.85
4.51
1.62
0.47
0.40
2.61
1.42
6.77
1.42
3.56
86
17.05
Return on assets%
6.58
8.29
10.42
12.69
11.11
13.41
13.35
10.94
10.06
8.82
13.44
10.94
10.68
62
0.52
EPS¥
0.25
0.27
0.29
0.34
0.34
0.36
0.35
0.41
0.42
0.48
0.55
7.27%
8.59%
—
15.96
EPS growth%
4.38
2.88
0.87
2.46
2.92
5.47
2.59
5.32
2.89
5.74
22.31
5.32
2.90
73
0.74
Bookvalue per sh¥
0.59
0.62
0.60
0.63
0.56
0.59
0.65
0.62
0.55
0.48
0.77
(2.95%)
(2.81%)
—
0.27
FCF per share¥
0.27
0.28
0.27
0.28
0.31
0.37
0.37
0.44
0.50
0.58
0.37
13.12%
8.15%
—
0.18
Dividend per sh¥
0.81
0.94
1.03
1.06
1.18
1.18
1.22
1.41
1.65
1.93
0.45
10.27%
10.89%
—
14.06
Div yield (avg)%
17.49
16.63
16.74
16.96
15.25
16.48
14.59
14.97
16.31
17.19
6.64
16.31
16.56
24
13.76
Payout ratio%
15.89
17.32
14.92
15.66
15.82
16.69
16.11
16.46
16.49
18.93
26.68
16.49
16.28
57
4.612
Shares (diluted)B
4.746
4.875
5.288
4.922
4.662
5.078
5.489
5.235
5.779
5.098
4.509
1.80%
1.35%
57
22.91
Buyback yield%
34.22
31.38
30.51
28.07
26.12
25.66
24.67
21.92
19.54
20.00
13.25
21.92
25.89
43
0.743
D/E ratiox
0.828
0.897
0.963
1.131
1.121
1.154
1.248
1.271
1.407
1.484
1.243
1.271
1.143
90
0.949
Enterprise value¥B
2.613
2.519
2.925
3.230
3.595
3.761
3.875
4.394
5.194
5.110
1.738
7.29%
8.38%
85
0.385
LT debt¥B
1.713
1.989
2.013
2.292
2.442
2.819
3.199
3.031
3.140
3.511
1.744
7.53%
6.86%
61
Revenue
¥3.553B
2.57%
1.00×
Cost of revenue
¥2.134B
2.67%
1.01×
Operating expenses
¥516.2M
2.90%
1.03×
Goodwill & intangibles
15.24%