1.976
Revenue¥B
1.995
2.064
2.137
2.231
2.293
2.412
2.481
2.563
2.730
2.887
2.169
4.71%
4.17%
20
24.22
Revenue growth%
20.78
19.40
17.03
19.18
18.54
20.85
20.02
19.92
21.49
20.95
20.85
20.85
19.97
27
7.67
Gross margin%
18.57
19.55
20.21
19.51
17.80
16.29
18.44
15.78
13.06
10.55
15.68
15.78
18.12
33
5.24
Operating margin%
22.98
25.58
23.45
24.14
23.17
25.66
25.77
23.42
20.91
18.75
29.72
23.42
23.43
23
20.92
Net margin%
26.78
23.82
22.35
25.11
23.87
23.00
24.80
24.60
23.63
20.74
8.33
23.63
23.84
6
34.72
P/E ratio (avg)x
18.16
20.79
21.69
21.39
21.52
23.77
27.05
25.83
29.95
28.85
26.35
27.05
22.73
78
26.64
EV/EBITx
17.83
19.24
19.72
20.50
21.94
23.03
20.27
18.79
17.13
17.34
19.86
18.79
19.48
47
19.92
FCF yield (avg)%
14.90
13.28
13.76
14.87
15.29
14.95
15.33
13.49
13.96
15.18
7.73
14.95
14.88
26
18.82
FCF margin%
26.09
24.69
23.18
20.65
22.79
25.18
26.30
25.05
25.14
24.66
5.23
25.14
24.87
90
1.320
FCF / Net incomex
0.435
0.477
0.529
0.605
0.657
0.637
0.651
0.644
0.686
0.684
1.424
0.651
0.640
23
21.92
ROIC%
26.78
25.91
24.29
25.09
24.87
23.54
25.77
26.51
24.66
26.43
14.39
25.77
25.43
51
8.35
Return on equity%
16.70
18.80
21.13
18.62
16.43
19.09
19.59
18.88
16.68
18.53
24.53
18.88
18.71
90
2.38
Return on assets%
24.26
26.85
25.79
26.91
26.99
24.58
23.91
22.61
22.26
24.20
3.33
23.91
24.42
92
0.78
EPS¥
0.96
1.08
1.15
1.28
1.21
1.19
1.31
1.53
1.56
1.74
0.80
7.62%
5.37%
—
28.09
EPS growth%
4.32
5.28
6.05
5.98
3.47
1.15
1.40
0.40
1.55
1.24
10.44
1.24
2.51
53
0.45
Bookvalue per sh¥
0.44
0.47
0.49
0.47
0.44
0.47
0.55
0.63
0.59
0.66
1.17
8.69%
4.75%
—
1.27
FCF per share¥
0.77
0.67
0.66
0.61
0.58
0.50
0.48
0.42
0.46
0.46
0.68
(4.33%)
(5.17%)
—
0.67
Dividend per sh¥
0.44
0.44
0.42
0.40
0.45
0.41
0.37
0.38
0.35
0.37
1.01
(3.89%)
(1.51%)
—
10.20
Div yield (avg)%
15.77
16.77
17.44
16.14
15.22
15.85
14.10
11.60
10.28
8.81
9.11
11.60
15.49
92
11.51
Payout ratio%
15.45
16.66
18.56
18.42
18.99
19.49
20.90
19.69
20.84
22.91
23.89
20.84
19.24
55
2.436
Shares (diluted)B
3.535
3.908
4.356
4.247
3.984
3.986
3.709
3.580
3.476
3.996
2.452
0.06%
2.75%
80
15.53
Buyback yield%
28.36
27.55
29.69
26.75
24.18
23.21
25.06
27.85
28.21
28.78
9.41
27.85
27.70
65
1.000
D/E ratiox
0.831
0.873
0.879
0.882
0.961
0.983
0.969
0.956
0.931
0.950
0.114
0.956
0.940
78
0.611
Enterprise value¥B
2.359
2.215
2.188
2.097
2.376
2.544
2.785
3.124
3.261
3.069
0.307
5.25%
1.81%
13
0.494
LT debt¥B
2.673
3.019
2.844
3.224
3.090
2.832
3.109
3.078
3.336
3.480
3.393
2.41%
3.83%
57
Revenue
¥2.887B
4.17%
1.00×
Cost of revenue
¥1.622B
4.23%
1.01×
Operating expenses
¥483.0M
4.07%
0.99×
Property and equipment
17.63%