1.227
Revenue¥B
1.819
1.899
1.968
2.042
2.071
2.124
2.147
2.172
2.214
2.239
1.333
1.58%
2.42%
45
5.90
Revenue growth%
29.06
31.99
30.99
30.46
32.27
32.74
35.00
35.91
37.51
37.58
21.86
35.91
32.50
43
11.28
Gross margin%
14.28
11.77
10.45
8.03
9.78
7.89
6.46
3.91
2.38
3.94
8.35
3.94
7.96
81
5.92
Operating margin%
0.80
0.40
0.78
0.40
0.40
1.05
0.40
1.40
2.59
5.41
19.34
1.40
0.79
39
20.63
Net margin%
8.99
7.37
10.25
12.42
11.36
10.31
11.03
10.33
11.65
12.90
15.53
11.03
10.68
16
27.86
P/E ratio (avg)x
25.95
27.64
29.95
30.36
31.84
33.22
29.95
27.49
24.20
22.47
33.13
27.49
28.79
11
13.17
EV/EBITx
22.11
22.47
22.43
23.63
21.04
20.25
17.45
16.79
15.13
15.41
31.46
16.79
20.64
39
21.73
FCF yield (avg)%
25.39
26.49
24.00
22.91
21.25
23.48
26.17
27.29
28.05
28.71
13.82
27.29
25.78
90
10.97
FCF margin%
18.88
17.08
15.68
17.70
19.29
17.32
18.13
19.03
17.96
17.42
29.05
17.96
17.83
77
0.216
FCF / Net incomex
0.195
0.192
0.188
0.177
0.155
0.154
0.147
0.135
0.118
0.120
0.816
0.135
0.155
58
17.62
ROIC%
14.25
15.67
13.17
12.32
10.35
12.82
13.93
14.55
17.12
18.25
14.88
14.55
14.09
80
12.81
Return on equity%
14.96
14.28
12.35
13.84
14.60
14.94
12.39
15.06
13.56
13.23
20.02
13.56
14.06
64
26.08
Return on assets%
25.45
28.26
27.27
26.54
28.98
27.31
28.88
31.84
29.18
30.04
6.90
29.18
28.57
54
1.74
EPS¥
3.55
3.43
3.70
3.80
4.40
4.22
4.07
4.09
4.32
4.72
1.85
1.41%
4.33%
—
16.23
EPS growth%
9.60
10.47
7.52
8.69
7.10
5.74
6.23
7.71
4.78
5.40
19.94
5.74
7.31
56
0.74
Bookvalue per sh¥
1.98
2.20
2.22
2.12
1.99
2.22
2.07
2.30
2.45
2.49
1.01
4.61%
3.00%
—
1.76
FCF per share¥
0.33
0.33
0.29
0.31
0.31
0.31
0.33
0.29
0.29
0.25
2.21
(4.23%)
(3.01%)
—
1.28
Dividend per sh¥
2.36
2.38
2.29
2.30
2.13
2.29
2.07
2.29
2.10
2.24
1.99
0.95%
0.63%
—
8.72
Div yield (avg)%
10.03
7.17
6.79
8.39
9.58
6.82
6.85
7.35
4.48
6.07
22.98
6.82
7.01
15
28.34
Payout ratio%
24.00
22.72
24.45
25.47
24.83
26.14
26.53
29.27
29.51
27.81
16.86
27.81
25.81
48
332.7
Shares (diluted)M
495.7
514.9
596.5
661.2
688.6
820.8
784.7
830.8
853.1
951.4
328.1
6.68%
8.12%
71
9.73
Buyback yield%
8.83
6.37
6.91
4.65
2.49
2.40
0.40
0.40
2.96
1.15
16.48
1.15
2.73
65
0.255
D/E ratiox
0.362
0.419
0.482
0.511
0.540
0.599
0.602
0.683
0.708
0.698
0.649
0.683
0.569
85
1.558
Enterprise value¥B
0.463
0.470
0.458
0.533
0.521
0.530
0.586
0.665
0.637
0.723
1.257
6.79%
5.92%
60
0.385
LT debt¥B
1.577
1.645
1.965
2.225
2.399
2.569
2.952
3.130
3.463
3.367
1.522
7.01%
8.98%
39
Revenue
¥2.239B
2.42%
1.00×
Cost of revenue
¥1.327B
2.42%
1.00×
Operating expenses
¥462.4M
2.36%
0.99×
Goodwill & intangibles
21.16%