2.059
Revenue¥B
1.204
1.287
1.342
1.378
1.464
1.499
1.570
1.668
1.717
1.839
2.129
4.66%
4.80%
5
23.94
Revenue growth%
35.11
34.15
32.35
33.66
31.40
30.71
27.87
29.35
26.60
25.40
18.41
27.87
31.05
84
17.68
Gross margin%
21.85
24.05
26.41
25.06
23.40
25.06
24.30
25.53
28.06
27.62
21.64
25.53
25.06
5
25.90
Operating margin%
25.18
27.07
26.89
27.34
29.59
29.01
29.99
29.67
28.78
25.89
23.91
29.01
28.06
88
11.34
Net margin%
31.87
32.58
35.12
34.51
34.64
35.38
32.96
32.08
29.86
32.08
2.50
32.08
32.77
73
29.92
P/E ratio (avg)x
43.70
50.21
50.03
50.59
60.49
68.06
65.81
78.66
79.11
81.66
25.77
78.66
63.15
58
11.20
EV/EBITx
21.26
19.05
20.12
20.27
20.31
22.48
23.05
21.25
23.13
21.66
22.88
22.48
21.26
57
19.36
FCF yield (avg)%
7.67
8.59
5.63
2.65
1.16
0.40
0.40
0.40
0.40
2.62
13.72
0.40
1.89
91
13.67
FCF margin%
9.63
8.90
8.53
6.43
6.10
4.89
3.40
4.25
3.24
1.22
5.29
3.40
5.50
26
1.557
FCF / Net incomex
1.201
1.394
1.521
1.586
1.622
1.741
2.011
1.987
2.223
2.451
0.400
2.011
1.682
54
27.68
ROIC%
13.71
12.96
14.58
17.22
19.89
18.87
17.88
16.80
15.99
16.96
17.70
16.96
16.88
55
5.89
Return on equity%
3.99
5.27
4.30
2.62
2.08
4.90
6.12
7.82
7.95
5.24
19.54
6.12
5.07
35
11.07
Return on assets%
17.64
19.99
20.36
17.93
19.57
17.93
15.52
16.32
16.59
14.73
11.70
16.32
17.78
90
0.73
EPS¥
2.54
2.68
3.08
3.22
3.64
3.99
4.67
5.25
6.29
7.14
0.77
14.39%
11.50%
—
16.53
EPS growth%
6.10
5.40
4.39
2.58
5.13
5.89
5.61
6.80
4.76
7.27
14.35
5.89
5.50
77
2.20
Bookvalue per sh¥
0.45
0.41
0.43
0.46
0.43
0.47
0.51
0.52
0.53
0.49
1.09
2.71%
1.20%
—
1.53
FCF per share¥
2.35
2.57
2.78
3.24
3.43
3.52
3.32
3.30
3.58
3.74
2.30
1.72%
5.25%
—
2.31
Dividend per sh¥
1.49
1.57
1.58
1.77
1.73
1.63
1.75
1.81
1.93
2.04
0.44
3.35%
4.09%
—
15.21
Div yield (avg)%
16.32
16.55
15.91
17.22
16.92
15.38
15.76
17.32
15.03
12.17
21.54
15.38
16.12
16
29.78
Payout ratio%
2.74
1.52
0.40
2.77
4.06
4.40
4.73
6.37
3.77
0.91
17.54
4.40
3.27
59
0.594
Shares (diluted)B
0.926
1.056
1.117
1.244
1.466
1.428
1.504
1.589
1.574
1.692
0.575
2.91%
7.51%
62
28.13
Buyback yield%
11.15
8.24
5.34
7.08
7.47
9.48
6.87
5.05
5.10
6.11
2.68
6.11
6.98
21
0.799
D/E ratiox
0.261
0.296
0.286
0.319
0.327
0.372
0.419
0.395
0.423
0.399
0.361
0.399
0.349
21
0.141
Enterprise value¥B
2.408
2.669
2.716
2.753
2.880
3.082
3.640
4.068
3.868
4.460
1.661
9.14%
5.88%
52
0.210
LT debt¥B
2.511
2.872
2.846
3.119
3.195
3.275
3.550
3.483
3.713
4.021
1.206
4.71%
5.29%
25
Revenue
¥1.839B
4.80%
1.00×
Cost of revenue
¥895.5M
4.95%
1.01×
Operating expenses
¥357.4M
4.67%
0.99×