2.058
Revenue¥B
2.740
2.777
2.816
2.964
3.102
3.197
3.234
3.270
3.303
3.405
2.183
1.88%
2.69%
70
25.69
Revenue growth%
17.87
16.90
16.96
15.75
13.85
15.84
16.53
18.17
15.95
14.37
18.35
15.95
16.24
82
17.93
Gross margin%
30.31
30.90
28.47
30.60
29.46
32.06
31.88
32.28
34.01
32.22
2.70
32.22
31.39
52
3.47
Operating margin%
6.08
8.41
9.74
9.15
9.39
10.33
11.46
13.74
12.13
11.18
28.69
11.46
10.03
49
18.49
Net margin%
22.81
22.33
23.68
25.11
25.58
26.24
25.17
24.43
26.45
23.69
20.50
25.17
24.77
17
9.616
P/E ratio (avg)x
26.42
28.14
30.96
31.28
35.82
36.26
38.01
37.55
36.40
38.52
16.72
37.55
36.04
12
28.60
EV/EBITx
4.446
3.957
4.155
4.302
3.963
3.488
2.990
2.761
2.856
3.045
28.41
2.990
3.723
47
7.49
FCF yield (avg)%
35.57
37.03
35.91
36.13
35.13
33.67
35.63
35.44
34.79
35.57
13.96
35.44
35.57
23
28.12
FCF margin%
21.31
19.62
16.82
18.20
19.05
18.73
16.13
14.72
14.52
14.20
10.29
14.72
17.51
73
1.513
FCF / Net incomex
0.167
0.168
0.165
0.165
0.174
0.183
0.182
0.177
0.193
0.215
0.456
0.183
0.175
6
9.31
ROIC%
25.96
27.81
30.64
32.00
33.05
33.48
34.16
31.21
30.98
33.43
15.32
33.43
31.61
39
28.68
Return on equity%
25.38
27.79
30.32
32.90
34.28
36.06
38.23
39.87
40.59
41.59
13.26
39.87
35.17
14
27.53
Return on assets%
13.51
14.03
15.15
12.74
13.91
15.86
13.03
14.44
15.93
13.93
24.96
14.44
13.98
77
0.40
EPS¥
0.71
0.78
0.83
0.93
0.88
0.91
0.83
0.84
0.78
0.77
0.41
(2.61%)
1.65%
—
20.26
EPS growth%
9.45
8.06
6.46
6.90
4.24
6.41
9.39
8.36
6.83
6.08
29.05
6.83
6.86
22
0.15
Bookvalue per sh¥
0.61
0.64
0.70
0.70
0.83
0.83
0.98
1.12
1.31
1.47
0.65
12.25%
9.03%
—
0.54
FCF per share¥
1.43
1.49
1.49
1.74
1.72
1.94
2.11
2.52
2.68
2.74
0.58
9.71%
7.90%
—
0.55
Dividend per sh¥
0.66
0.61
0.58
0.65
0.63
0.60
0.62
0.60
0.65
0.71
0.28
2.33%
(0.61%)
—
26.33
Div yield (avg)%
21.72
19.25
18.07
20.15
21.98
23.06
22.73
25.42
25.75
27.94
15.36
25.42
22.36
90
15.67
Payout ratio%
21.23
22.89
20.43
19.30
18.32
18.97
16.58
16.51
15.37
17.25
10.58
16.58
18.65
44
2.378
Shares (diluted)B
3.536
4.072
4.579
5.309
5.984
6.084
6.850
6.811
7.683
7.586
2.390
4.86%
9.67%
36
7.76
Buyback yield%
6.63
4.05
2.33
2.69
3.53
6.29
8.89
6.26
3.78
1.90
16.91
6.26
3.92
39
0.655
D/E ratiox
1.058
1.187
1.171
1.313
1.499
1.662
1.649
1.896
1.893
2.102
1.633
1.893
1.574
82
2.277
Enterprise value¥B
2.730
2.402
2.315
2.134
2.177
1.913
2.124
2.329
2.585
2.507
1.810
2.86%
(0.46%)
10
0.482
LT debt¥B
0.838
0.727
0.759
0.740
0.690
0.694
0.619
0.642
0.639
0.579
2.611
(3.45%)
(4.96%)
45
Revenue
¥3.405B
2.69%
1.00×
Cost of revenue
¥1.434B
2.59%
0.99×
Operating expenses
¥796.7M
2.53%
0.98×
Goodwill & intangibles
14.31%