0.702
Revenue¥B
1.167
1.244
1.332
1.426
1.532
1.635
1.704
1.826
1.914
1.990
0.747
5.36%
6.18%
27
20.82
Revenue growth%
5.79
8.13
7.65
7.37
10.21
7.79
9.18
9.78
8.93
7.68
14.54
8.93
7.96
43
9.18
Gross margin%
10.05
12.80
15.43
16.64
14.29
15.75
13.67
12.53
9.59
6.87
28.18
12.53
13.24
25
14.80
Operating margin%
13.49
12.15
10.58
12.32
12.52
13.41
10.76
11.86
9.06
10.51
10.46
10.76
12.00
31
27.83
Net margin%
16.73
16.82
16.29
14.12
14.05
17.03
19.19
20.50
22.08
22.34
25.15
20.50
16.92
44
16.96
P/E ratio (avg)x
27.97
26.51
26.38
24.39
21.03
22.29
20.54
20.53
20.97
21.29
10.27
20.97
21.79
46
29.66
EV/EBITx
24.50
23.93
24.71
24.53
25.76
25.79
26.25
27.53
30.43
30.13
25.97
27.53
25.78
16
6.57
FCF yield (avg)%
11.11
12.43
9.82
12.64
10.22
9.76
12.45
11.05
8.89
7.60
27.99
9.76
10.64
81
2.19
FCF margin%
12.96
13.04
12.26
14.62
17.11
19.69
21.65
18.79
16.67
15.54
4.89
18.79
16.11
24
0.389
FCF / Net incomex
0.304
0.313
0.320
0.351
0.378
0.369
0.409
0.414
0.377
0.374
1.281
0.377
0.371
25
2.99
ROIC%
24.31
26.60
27.43
27.45
28.46
27.86
29.79
30.95
31.90
29.76
7.67
29.79
28.16
31
21.49
Return on equity%
0.40
1.50
2.61
5.05
8.00
6.47
6.01
6.34
8.17
7.95
9.03
6.47
6.18
93
25.08
Return on assets%
10.61
9.24
7.77
5.83
4.61
5.40
6.27
4.17
4.18
7.02
21.37
5.40
6.05
53
0.13
EPS¥
0.66
0.72
0.79
0.80
0.78
0.86
0.82
0.93
0.92
0.86
0.14
1.97%
2.77%
—
19.73
EPS growth%
35.93
34.27
36.72
34.37
32.80
30.79
29.59
27.45
28.83
30.45
3.93
29.59
31.79
56
0.17
Bookvalue per sh¥
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.14
(3.22%)
(4.73%)
—
0.29
FCF per share¥
0.10
0.10
0.11
0.12
0.11
0.13
0.14
0.15
0.15
0.16
0.60
7.02%
4.57%
—
0.25
Dividend per sh¥
0.59
0.59
0.61
0.60
0.62
0.61
0.65
0.61
0.56
0.59
0.41
(0.99%)
1.38%
—
12.97
Div yield (avg)%
23.81
26.35
23.56
23.34
21.98
23.44
21.52
21.46
23.12
20.96
20.25
21.52
23.23
16
4.22
Payout ratio%
24.53
21.88
23.58
23.94
26.37
24.26
26.84
27.45
27.08
25.51
17.95
26.84
25.02
77
1.851
Shares (diluted)B
3.286
3.729
4.329
4.728
4.908
5.529
6.336
6.432
6.206
6.610
1.809
6.14%
8.40%
55
24.63
Buyback yield%
14.12
15.35
15.03
15.55
17.02
17.69
19.87
20.86
21.09
18.21
8.07
19.87
17.35
84
1.666
D/E ratiox
1.901
2.068
2.375
2.456
2.847
3.440
3.862
4.046
4.801
4.805
1.498
4.046
3.143
41
1.073
Enterprise value¥B
1.252
1.162
1.232
1.302
1.428
1.417
1.254
1.347
1.179
1.047
1.584
(6.02%)
(0.73%)
12
0.378
LT debt¥B
0.868
0.897
0.841
0.843
0.937
1.033
1.133
1.032
1.045
0.943
1.185
0.14%
1.20%
8
Revenue
¥1.990B
6.18%
1.00×
Cost of revenue
¥1.038B
6.35%
1.02×
Operating expenses
¥328.9M
5.79%
0.96×
Goodwill & intangibles
15.29%