3.562
Revenue¥B
2.565
2.588
2.624
2.670
2.750
2.766
2.776
2.854
2.955
3.013
3.821
1.85%
1.85%
25
21.64
Revenue growth%
10.71
13.13
11.59
10.59
10.06
10.31
11.94
9.08
10.69
9.75
10.02
10.31
10.64
75
16.39
Gross margin%
22.24
22.36
22.19
23.94
22.51
23.40
22.98
22.86
25.34
26.26
21.93
23.40
22.92
55
18.92
Operating margin%
25.61
27.97
30.95
28.55
29.17
26.48
23.65
21.18
19.83
22.40
12.99
22.40
26.04
61
20.53
Net margin%
13.59
14.10
16.85
19.45
20.17
18.25
19.70
20.16
19.46
20.55
11.18
19.70
19.45
57
27.90
P/E ratio (avg)x
37.25
37.20
40.97
43.72
46.17
46.73
48.72
56.10
55.19
64.49
23.31
55.19
46.45
40
34.73
EV/EBITx
12.25
14.52
15.70
16.47
17.68
21.30
24.22
28.26
33.56
39.57
22.22
28.26
19.49
44
5.99
FCF yield (avg)%
7.95
10.19
9.57
11.62
9.90
11.24
9.08
11.87
13.91
11.84
13.44
11.84
10.71
77
15.47
FCF margin%
4.53
3.98
6.93
5.85
4.99
5.33
8.02
10.39
12.40
14.75
28.97
10.39
6.39
48
1.064
FCF / Net incomex
0.518
0.495
0.565
0.622
0.622
0.594
0.594
0.691
0.714
0.698
1.264
0.691
0.608
41
15.33
ROIC%
16.48
16.13
17.04
16.15
15.58
16.22
15.13
15.87
13.90
11.90
21.41
15.13
16.00
14
24.95
Return on equity%
5.40
3.77
2.98
2.13
3.98
3.04
2.78
5.40
3.78
4.47
6.92
3.78
3.77
17
9.94
Return on assets%
26.10
26.49
29.24
31.79
30.57
31.36
28.84
30.36
27.72
29.95
24.83
29.95
29.59
85
0.26
EPS¥
1.10
1.18
1.12
1.07
1.18
1.06
1.10
1.08
1.17
1.11
0.27
(1.24%)
1.24%
—
7.80
EPS growth%
30.54
30.74
33.29
30.90
28.03
26.00
27.55
26.49
24.35
22.49
28.96
26.00
27.79
27
0.58
Bookvalue per sh¥
0.42
0.46
0.44
0.39
0.38
0.38
0.34
0.32
0.30
0.29
1.13
(5.28%)
(3.05%)
—
0.44
FCF per share¥
0.65
0.57
0.61
0.63
0.67
0.70
0.67
0.58
0.62
0.61
0.42
(2.06%)
(1.90%)
—
0.36
Dividend per sh¥
0.25
0.26
0.26
0.29
0.28
0.26
0.25
0.22
0.24
0.23
0.17
(3.83%)
(1.42%)
—
9.21
Div yield (avg)%
11.52
11.21
10.16
11.27
10.85
10.50
12.68
11.81
12.58
10.84
13.75
11.81
11.24
79
9.30
Payout ratio%
18.38
16.40
19.16
19.35
17.06
14.30
11.86
9.20
7.32
5.33
16.06
9.20
15.35
26
1.016
Shares (diluted)B
1.572
1.894
1.839
2.164
2.185
2.626
2.732
2.947
2.846
2.803
0.986
5.10%
7.51%
66
19.92
Buyback yield%
4.13
5.16
5.29
3.10
4.05
6.45
4.04
5.60
5.18
2.20
12.71
5.18
4.65
92
0.956
D/E ratiox
1.267
1.149
1.039
1.134
0.995
1.020
0.976
0.893
0.919
0.813
1.562
0.919
1.007
28
2.575
Enterprise value¥B
1.506
1.630
1.556
1.447
1.408
1.346
1.303
1.334
1.289
1.188
2.674
(3.34%)
(1.48%)
81
1.533
LT debt¥B
0.488
0.473
0.503
0.504
0.521
0.538
0.532
0.512
0.555
0.563
1.449
1.57%
0.12%
70
Revenue
¥3.013B
1.85%
1.00×
Cost of revenue
¥1.500B
1.99%
1.01×
Operating expenses
¥753.5M
1.67%
0.98×
Goodwill & intangibles
20.35%