3.489
Revenue¥B
3.347
3.511
3.651
3.858
3.996
4.211
4.468
4.593
4.844
4.983
3.712
4.52%
4.33%
64
2.76
Revenue growth%
28.94
26.87
25.23
24.50
24.90
22.98
22.31
19.44
20.97
23.85
3.30
22.31
24.18
89
10.02
Gross margin%
5.13
6.48
8.08
6.70
8.85
9.47
8.75
6.26
6.23
7.32
2.53
7.32
7.01
90
26.35
Operating margin%
9.06
11.45
11.47
13.88
11.07
13.76
13.99
13.83
14.05
17.04
26.23
13.99
13.80
78
19.82
Net margin%
19.94
18.78
21.25
18.49
21.31
20.82
23.67
21.82
20.56
18.92
3.00
20.82
20.69
33
7.041
P/E ratio (avg)x
10.53
11.24
11.11
9.903
9.369
9.018
7.805
8.535
7.428
7.190
17.12
7.805
9.194
15
25.48
EV/EBITx
42.99
44.71
49.00
50.25
49.07
54.90
58.66
58.94
63.53
69.15
33.97
58.94
52.57
85
2.49
FCF yield (avg)%
30.12
29.61
28.50
26.74
29.52
27.75
25.57
28.36
30.94
30.74
26.41
28.36
29.01
51
6.83
FCF margin%
16.72
18.94
21.29
22.67
20.84
18.16
17.74
16.82
16.68
15.62
23.44
16.82
17.95
89
0.291
FCF / Net incomex
0.231
0.266
0.314
0.305
0.299
0.330
0.365
0.424
0.470
0.476
0.940
0.424
0.322
12
11.34
ROIC%
15.22
17.98
15.73
15.43
15.55
18.10
20.20
22.95
24.66
24.45
6.88
22.95
18.04
74
25.09
Return on equity%
33.61
33.83
31.92
29.46
31.36
33.70
36.03
34.70
34.65
32.42
2.94
34.65
33.65
52
20.14
Return on assets%
13.42
16.34
16.89
14.87
15.21
17.12
18.58
21.20
20.71
20.99
6.55
20.71
17.00
18
0.57
EPS¥
0.55
0.53
0.47
0.46
0.47
0.50
0.54
0.50
0.54
0.53
0.63
2.40%
(0.39%)
—
10.23
EPS growth%
10.01
8.81
5.99
8.49
7.42
9.48
10.12
8.56
6.53
7.59
10.94
8.56
8.52
31
0.54
Bookvalue per sh¥
0.44
0.45
0.44
0.50
0.57
0.63
0.68
0.73
0.74
0.79
1.03
6.90%
7.44%
—
0.78
FCF per share¥
0.77
0.82
0.78
0.83
0.74
0.80
0.79
0.77
0.81
0.88
0.57
3.54%
1.25%
—
1.20
Dividend per sh¥
0.63
0.57
0.52
0.46
0.42
0.39
0.38
0.40
0.35
0.37
0.97
(2.59%)
(5.90%)
—
2.68
Div yield (avg)%
28.21
26.42
24.83
22.12
23.04
25.60
24.19
22.53
24.22
21.41
12.17
24.19
24.21
36
4.07
Payout ratio%
18.41
20.63
21.30
20.80
20.42
18.21
17.80
19.46
21.85
23.04
28.81
19.46
20.53
55
1.790
Shares (diluted)B
1.919
2.217
2.540
2.789
3.163
3.506
3.825
3.727
4.205
4.295
1.826
6.31%
7.79%
88
7.65
Buyback yield%
27.10
24.95
22.97
20.85
20.23
17.23
17.94
17.43
16.56
16.20
5.43
17.23
19.08
69
0.769
D/E ratiox
0.772
0.881
0.967
1.035
0.973
0.907
0.981
1.057
0.981
1.105
0.369
0.981
0.977
72
2.792
Enterprise value¥B
2.796
2.755
2.781
2.963
3.567
3.532
4.241
4.587
4.801
5.649
1.472
9.63%
8.46%
54
3.225
LT debt¥B
0.464
0.452
0.519
0.520
0.534
0.552
0.557
0.664
0.764
0.791
3.794
8.18%
5.22%
13
Revenue
¥4.983B
4.33%
1.00×
Cost of revenue
¥2.400B
4.06%
0.97×
Operating expenses
¥922.8M
5.17%
1.08×
Goodwill & intangibles
16.69%