1.612
Revenue¥B
11.93
11.87
12.08
12.31
12.77
12.71
13.22
13.63
13.62
13.67
1.701
1.37%
1.41%
59
7.83
Revenue growth%
11.67
13.31
15.17
16.46
19.02
21.71
22.69
21.26
22.63
21.10
3.74
21.71
20.06
42
12.96
Gross margin%
14.95
17.92
19.96
17.34
17.75
14.82
17.58
20.48
20.71
18.39
10.21
18.39
17.83
26
10.37
Operating margin%
13.79
15.43
16.56
15.85
18.51
19.54
20.51
20.64
19.65
18.00
25.54
19.65
18.26
72
4.21
Net margin%
20.48
18.96
16.35
17.25
19.29
21.54
23.36
24.94
24.15
24.30
8.77
24.15
21.01
76
29.51
P/E ratio (avg)x
37.91
41.20
48.50
53.85
54.73
65.90
69.34
79.10
93.80
108.4
23.21
79.10
60.31
29
30.12
EV/EBITx
14.28
16.70
18.52
19.06
18.83
17.97
19.14
18.43
19.78
22.21
14.56
19.14
18.67
66
5.55
FCF yield (avg)%
31.88
32.72
30.56
29.03
30.79
32.19
31.73
32.34
33.42
32.24
16.43
32.24
32.03
60
20.09
FCF margin%
17.75
15.82
14.33
15.84
18.23
21.18
23.78
23.30
20.57
21.94
20.31
21.94
19.40
88
0.737
FCF / Net incomex
1.474
1.571
1.556
1.702
1.789
2.117
2.225
2.375
2.376
2.258
0.962
2.258
1.953
7
13.89
ROIC%
22.89
21.09
20.14
21.77
19.96
21.41
22.54
24.41
21.61
18.78
12.61
21.61
21.51
71
20.16
Return on equity%
16.76
14.92
14.91
17.05
18.62
19.45
20.09
20.95
19.98
17.25
11.58
19.98
17.94
40
23.93
Return on assets%
6.64
4.79
2.65
4.08
1.31
3.34
6.29
5.09
6.30
5.37
22.81
5.37
4.94
76
0.58
EPS¥
1.48
1.61
1.54
1.52
1.64
1.64
1.60
1.59
1.58
1.43
0.59
(2.66%)
(0.27%)
—
14.28
EPS growth%
13.08
15.83
16.79
15.49
12.96
15.44
14.99
12.14
12.64
10.18
10.16
12.64
14.04
84
0.27
Bookvalue per sh¥
1.19
1.26
1.40
1.48
1.69
1.82
1.91
2.09
2.16
2.14
0.54
4.82%
5.73%
—
0.69
FCF per share¥
1.06
0.96
1.07
1.10
1.08
1.20
1.13
1.03
1.11
1.16
1.34
1.52%
1.86%
—
0.36
Dividend per sh¥
1.38
1.47
1.64
1.66
1.74
1.91
1.90
2.19
2.46
2.63
0.33
8.68%
6.13%
—
7.14
Div yield (avg)%
8.98
11.65
11.95
12.90
14.52
11.85
13.37
14.61
15.23
18.03
19.90
14.61
13.13
21
30.00
Payout ratio%
18.45
17.90
16.59
16.05
13.67
16.34
18.32
20.18
17.59
16.12
23.57
17.59
17.09
53
5.513
Shares (diluted)B
7.665
9.121
10.57
10.93
12.17
13.08
15.11
17.70
20.25
20.73
5.545
11.25%
11.31%
42
25.46
Buyback yield%
24.86
26.89
25.81
27.48
27.61
28.34
31.10
29.98
31.35
29.79
2.10
29.98
27.97
91
0.411
D/E ratiox
1.306
1.224
1.289
1.278
1.313
1.283
1.378
1.340
1.278
1.353
0.357
1.340
1.298
58
11.29
Enterprise value¥B
11.34
13.37
14.72
16.65
18.69
20.80
24.16
25.15
28.13
33.20
4.576
12.18%
12.87%
61
6.404
LT debt¥B
2.231
2.368
2.222
2.162
2.376
2.120
1.927
1.723
1.887
1.712
9.493
(6.34%)
(2.66%)
6
Revenue
¥13.67B
1.41%
1.00×
Cost of revenue
¥8.808B
1.57%
1.02×
Operating expenses
¥3.411B
1.55%
1.01×
Property and equipment
17.60%