4.503
Revenue¥B
2.120
2.342
2.581
2.839
3.146
3.357
3.697
4.063
4.345
4.622
4.864
8.00%
8.96%
83
13.19
Revenue growth%
11.76
11.92
12.08
12.19
14.84
14.65
15.63
14.56
13.42
13.48
18.50
14.56
13.45
53
7.02
Gross margin%
13.02
14.91
15.47
18.26
17.21
19.56
18.51
16.31
15.92
16.18
9.09
16.31
16.25
86
19.61
Operating margin%
15.90
16.57
18.69
19.55
17.80
18.30
20.96
21.20
21.99
20.66
24.25
20.96
19.12
63
5.90
Net margin%
10.79
8.29
6.25
5.03
7.42
5.66
5.51
3.18
1.24
1.52
13.55
3.18
5.59
43
31.15
P/E ratio (avg)x
18.00
17.96
17.03
16.23
13.89
14.23
15.01
14.09
13.33
13.38
6.215
14.09
14.62
41
7.419
EV/EBITx
14.12
15.77
14.89
15.48
17.12
18.80
18.57
21.35
21.18
20.27
35.46
20.27
17.84
26
12.21
FCF yield (avg)%
12.98
11.68
9.73
7.15
6.91
8.50
6.65
8.13
9.28
10.65
9.30
8.50
8.89
80
16.77
FCF margin%
31.75
29.49
26.50
25.67
22.74
20.10
20.32
17.77
17.61
17.99
7.11
17.99
21.53
17
0.147
FCF / Net incomex
0.900
0.935
0.933
0.855
0.777
0.866
0.861
0.969
1.034
1.072
1.739
0.969
0.916
46
15.71
ROIC%
3.45
5.55
7.63
5.27
6.96
7.00
5.19
2.96
4.82
6.16
15.07
5.19
5.41
34
26.55
Return on equity%
28.61
30.88
29.69
27.08
24.90
27.09
25.23
25.87
28.62
30.39
11.78
27.09
27.85
86
2.82
Return on assets%
0.51
0.40
0.40
0.40
0.40
1.71
0.52
0.40
0.59
0.40
23.20
0.52
0.40
16
1.78
EPS¥
2.52
2.33
2.11
2.01
1.97
1.91
2.04
1.87
1.93
1.77
1.95
(2.07%)
(4.62%)
—
7.03
EPS growth%
2.59
0.40
1.27
2.73
2.04
0.40
0.40
2.89
1.86
0.40
5.60
0.40
1.56
71
2.34
Bookvalue per sh¥
3.27
3.65
3.76
3.91
3.98
3.86
4.22
4.71
4.99
5.25
0.63
5.73%
5.41%
—
1.65
FCF per share¥
0.95
0.93
0.89
1.06
1.17
1.37
1.41
1.44
1.60
1.86
2.49
9.82%
6.67%
—
1.59
Dividend per sh¥
1.41
1.50
1.52
1.51
1.67
1.81
2.00
1.86
1.70
1.51
2.26
(2.03%)
1.09%
—
25.58
Div yield (avg)%
17.09
18.18
19.39
17.85
16.10
17.22
16.86
17.01
18.16
21.10
12.69
17.22
17.54
29
22.16
Payout ratio%
16.94
18.55
20.82
20.16
22.74
20.20
19.30
18.42
18.65
20.80
15.75
19.30
19.73
91
700.3
Shares (diluted)M
657.1
649.2
591.7
613.0
645.8
576.5
509.3
508.4
488.1
476.7
707.4
(5.89%)
(3.83%)
69
25.08
Buyback yield%
9.55
7.98
10.56
7.71
7.70
8.62
9.24
6.36
7.22
8.85
11.14
8.62
8.30
17
0.722
D/E ratiox
1.026
1.199
1.386
1.409
1.645
1.937
2.083
2.372
2.700
2.941
1.454
2.372
1.791
77
4.191
Enterprise value¥B
7.688
7.387
7.394
7.472
7.927
8.082
8.508
8.004
7.735
7.179
6.218
(1.96%)
(1.44%)
40
6.460
LT debt¥B
3.164
2.964
3.028
2.720
2.870
3.143
3.342
3.284
2.991
3.203
2.922
2.22%
(0.54%)
88
Revenue
¥4.622B
8.96%
1.00×
Cost of revenue
¥2.716B
8.97%
1.00×
Operating expenses
¥975.3M
8.83%
0.99×