2.119
Revenue¥B
1.959
2.135
2.343
2.485
2.649
2.797
2.970
3.137
3.337
3.636
2.167
6.54%
7.05%
69
25.65
Revenue growth%
14.97
12.40
13.15
15.95
14.34
16.77
16.58
13.80
14.23
12.07
15.57
14.23
14.28
18
10.27
Gross margin%
15.25
12.89
14.66
13.51
14.25
11.90
12.03
10.75
13.28
12.25
29.21
12.03
13.09
75
20.84
Operating margin%
26.61
29.17
30.14
30.47
29.30
30.63
29.02
28.38
26.43
24.16
17.38
28.38
29.09
50
29.56
Net margin%
25.88
27.22
28.21
29.95
27.64
24.86
26.59
24.93
22.54
20.55
25.56
24.86
26.23
22
26.55
P/E ratio (avg)x
37.78
38.30
40.05
42.11
42.81
43.89
44.36
47.05
53.84
54.16
37.79
47.05
43.35
47
18.64
EV/EBITx
15.46
18.23
18.55
21.79
24.82
24.61
24.80
24.07
27.87
27.18
8.348
24.80
24.34
41
8.48
FCF yield (avg)%
10.26
9.06
8.76
9.01
11.88
14.64
12.71
11.40
8.49
8.68
18.29
11.40
9.66
74
26.91
FCF margin%
4.05
1.84
3.72
4.08
4.51
2.26
3.23
3.66
1.49
3.64
25.09
3.23
3.65
74
1.148
FCF / Net incomex
1.843
1.941
2.040
2.417
2.702
2.724
2.728
3.100
3.454
3.979
0.767
3.100
2.713
15
4.63
ROIC%
3.53
5.82
6.65
6.59
7.29
9.58
7.85
7.66
5.20
5.94
4.27
7.66
6.62
77
4.30
Return on equity%
2.69
4.39
1.90
0.40
2.91
2.47
3.72
6.61
7.17
10.00
9.83
6.61
3.31
58
20.53
Return on assets%
12.88
15.16
15.10
17.70
16.71
17.38
15.87
17.44
18.11
17.27
15.95
17.38
16.99
8
0.49
EPS¥
0.52
0.49
0.53
0.52
0.52
0.50
0.49
0.48
0.53
0.53
0.55
0.33%
0.16%
—
10.43
EPS growth%
19.46
17.85
16.60
17.38
16.95
15.67
14.33
12.73
12.22
15.00
15.09
14.33
16.13
15
0.56
Bookvalue per sh¥
0.46
0.45
0.41
0.38
0.37
0.36
0.35
0.34
0.35
0.35
0.29
(0.75%)
(2.05%)
—
0.13
FCF per share¥
0.17
0.15
0.14
0.12
0.11
0.11
0.11
0.12
0.13
0.12
0.23
1.51%
(3.00%)
—
0.10
Dividend per sh¥
0.27
0.25
0.27
0.28
0.27
0.31
0.35
0.41
0.43
0.47
0.19
11.91%
5.40%
—
21.74
Div yield (avg)%
26.99
27.44
24.50
24.75
26.52
24.46
25.90
27.40
29.12
27.15
15.97
27.15
26.76
86
16.95
Payout ratio%
22.82
20.22
23.16
25.35
28.05
30.14
32.31
29.44
32.28
29.96
3.19
30.14
28.75
27
2.203
Shares (diluted)B
3.534
3.612
3.847
4.273
4.151
4.827
5.237
5.012
5.556
5.606
2.182
6.20%
5.80%
42
9.96
Buyback yield%
24.06
26.23
23.61
21.98
21.11
18.98
20.89
23.87
22.48
24.71
27.20
22.48
23.04
41
1.668
D/E ratiox
0.903
0.866
0.885
0.986
1.163
1.191
1.180
1.347
1.490
1.780
1.436
1.347
1.172
71
0.930
Enterprise value¥B
1.229
1.183
1.284
1.282
1.200
1.296
1.111
1.019
0.909
0.799
0.312
(7.80%)
(3.83%)
45
0.863
LT debt¥B
2.227
2.223
2.169
2.292
2.577
2.951
2.790
3.114
3.002
2.943
2.076
2.69%
2.38%
25
Revenue
¥3.636B
7.05%
1.00×
Cost of revenue
¥1.698B
6.98%
0.99×
Operating expenses
¥860.3M
7.25%
1.02×