1.229
Revenue¥B
2.286
2.316
2.420
2.495
2.578
2.673
2.761
2.858
2.998
3.077
1.312
3.60%
3.58%
72
23.12
Revenue growth%
3.91
2.78
3.83
1.55
0.40
2.00
0.40
0.40
0.40
2.31
6.02
0.40
1.77
75
15.01
Gross margin%
21.37
18.75
16.22
18.66
18.56
18.92
17.75
20.13
17.75
14.99
24.16
17.75
18.61
26
20.27
Operating margin%
25.62
25.53
25.92
25.16
25.16
25.28
22.89
25.87
27.23
27.75
17.58
25.87
25.58
86
13.40
Net margin%
13.94
13.04
13.24
12.63
14.07
13.17
10.32
8.40
9.06
10.85
25.45
10.32
12.83
76
16.45
P/E ratio (avg)x
15.78
14.58
13.42
13.20
12.35
13.26
14.56
14.59
14.03
14.61
21.86
14.56
14.30
83
13.86
EV/EBITx
44.73
51.25
51.38
53.64
56.70
59.19
64.72
71.30
70.03
75.37
34.69
70.03
57.95
88
27.63
FCF yield (avg)%
20.14
19.95
19.89
18.51
16.25
19.02
20.14
22.11
24.97
24.52
12.07
22.11
20.05
49
8.92
FCF margin%
4.54
5.25
8.14
9.19
10.46
12.87
11.81
13.43
15.09
14.26
18.13
13.43
11.14
14
1.564
FCF / Net incomex
1.043
1.243
1.294
1.432
1.531
1.827
1.950
2.108
2.079
2.194
0.391
2.079
1.679
89
25.91
ROIC%
26.85
29.77
27.95
28.84
28.17
27.55
27.39
26.93
24.30
24.69
17.38
26.93
27.47
76
18.04
Return on equity%
17.67
20.55
18.28
15.99
13.07
15.96
14.49
16.09
16.68
16.89
16.76
16.09
16.38
60
2.37
Return on assets%
20.44
18.57
16.24
14.64
14.04
16.75
17.12
17.20
18.22
15.67
25.24
17.12
16.94
46
0.45
EPS¥
0.87
0.95
1.15
1.23
1.37
1.40
1.69
1.96
1.98
2.29
0.49
10.81%
11.63%
—
25.25
EPS growth%
16.00
14.56
13.22
13.85
13.05
15.46
15.75
18.13
19.86
21.58
5.38
18.13
15.60
85
0.12
Bookvalue per sh¥
0.36
0.37
0.43
0.42
0.44
0.45
0.53
0.60
0.71
0.68
0.48
9.00%
7.44%
—
0.67
FCF per share¥
0.18
0.17
0.16
0.16
0.16
0.17
0.16
0.18
0.18
0.17
0.27
1.82%
(1.30%)
—
0.82
Dividend per sh¥
0.44
0.48
0.50
0.47
0.52
0.51
0.48
0.52
0.56
0.57
0.62
1.73%
2.39%
—
25.94
Div yield (avg)%
12.79
11.27
14.24
12.10
11.02
10.25
8.18
7.23
9.23
6.80
17.28
8.18
10.64
87
7.35
Payout ratio%
8.94
11.15
10.64
7.85
7.07
8.89
9.29
11.14
8.19
6.85
28.21
8.89
8.91
29
1.952
Shares (diluted)B
3.233
3.737
4.001
4.151
4.269
4.598
5.142
6.087
7.191
8.136
1.902
13.77%
11.21%
10
15.05
Buyback yield%
20.13
18.31
20.09
18.90
16.39
13.77
11.86
9.07
9.43
8.00
6.35
9.43
15.08
51
0.203
D/E ratiox
0.669
0.649
0.556
0.480
0.443
0.430
0.414
0.410
0.409
0.421
1.205
0.414
0.437
81
0.637
Enterprise value¥B
1.325
1.399
1.453
1.423
1.483
1.446
1.378
1.414
1.383
1.483
1.737
(0.01%)
(0.41%)
71
0.123
LT debt¥B
1.978
2.013
2.431
2.867
2.848
3.018
3.112
3.427
3.518
4.268
0.546
8.43%
7.86%
38
Revenue
¥3.077B
3.58%
1.00×
Cost of revenue
¥1.882B
3.46%
0.99×
Operating expenses
¥774.2M
3.63%
1.01×
Goodwill & intangibles
15.25%