0.673
Revenue¥B
2.279
2.426
2.530
2.692
2.804
2.944
3.088
3.308
3.474
3.713
0.750
5.78%
5.33%
65
20.50
Revenue growth%
12.23
12.77
13.53
11.13
11.84
11.81
11.23
13.00
13.10
10.46
29.93
11.81
12.03
91
18.39
Gross margin%
13.85
11.81
11.75
9.48
8.37
11.16
12.24
14.26
15.42
13.02
15.56
13.02
12.03
78
22.84
Operating margin%
21.52
23.58
20.72
20.03
17.97
15.98
16.88
15.17
12.52
12.07
9.19
15.17
17.42
80
26.78
Net margin%
23.61
21.76
21.38
21.76
24.00
22.09
22.17
20.45
20.69
22.56
25.62
22.09
21.93
18
12.27
P/E ratio (avg)x
42.81
39.07
35.95
40.76
38.41
35.05
36.73
35.06
37.18
37.38
28.27
36.73
37.28
50
33.83
EV/EBITx
47.09
51.56
51.50
54.07
63.61
73.36
79.67
89.79
96.73
105.2
23.70
89.79
68.48
94
15.17
FCF yield (avg)%
16.98
15.93
15.57
17.92
16.65
19.39
22.23
19.93
21.98
24.36
7.44
21.98
18.65
66
22.25
FCF margin%
25.42
23.06
21.76
19.66
19.50
17.22
19.69
21.13
23.59
22.25
25.14
21.13
21.45
78
0.516
FCF / Net incomex
1.075
1.137
1.230
1.166
1.142
1.100
1.102
1.204
1.242
1.213
1.460
1.204
1.154
69
28.85
ROIC%
1.35
0.40
0.40
3.33
0.58
0.98
3.57
4.76
2.78
0.64
18.62
2.78
1.17
24
16.78
Return on equity%
24.47
23.33
25.19
28.09
28.44
27.16
27.04
24.33
22.97
23.65
18.57
24.33
24.83
61
21.08
Return on assets%
13.31
14.62
12.90
14.22
17.21
15.04
16.86
17.74
19.89
21.86
23.15
17.74
15.95
65
0.53
EPS¥
0.16
0.16
0.15
0.15
0.17
0.17
0.20
0.23
0.25
0.27
0.55
9.01%
4.83%
—
15.54
EPS growth%
15.88
13.19
10.42
11.23
13.49
12.54
9.69
9.81
9.87
9.91
7.50
9.87
10.82
63
0.44
Bookvalue per sh¥
0.40
0.41
0.40
0.39
0.43
0.49
0.50
0.53
0.61
0.72
0.16
10.77%
6.02%
—
0.40
FCF per share¥
0.25
0.24
0.25
0.25
0.23
0.20
0.22
0.19
0.19
0.20
0.23
(2.28%)
(2.61%)
—
0.25
Dividend per sh¥
0.24
0.25
0.23
0.24
0.22
0.22
0.21
0.21
0.19
0.17
0.35
(5.08%)
(3.88%)
—
17.90
Div yield (avg)%
4.44
4.57
3.73
4.50
2.51
3.82
3.52
5.57
7.72
10.52
9.87
5.57
4.47
14
29.95
Payout ratio%
23.84
23.21
25.42
26.66
24.28
22.00
22.81
24.02
24.71
26.56
6.88
24.02
24.15
40
2.662
Shares (diluted)B
2.472
2.332
2.148
2.007
1.901
1.720
1.532
1.610
1.430
1.473
2.567
(4.97%)
(4.51%)
56
24.46
Buyback yield%
2.60
3.48
0.64
2.37
0.59
0.40
0.40
0.45
0.40
0.88
20.76
0.40
0.61
10
1.256
D/E ratiox
1.297
1.311
1.498
1.474
1.530
1.617
1.571
1.722
1.654
1.596
1.292
1.617
1.550
91
1.486
Enterprise value¥B
2.488
2.809
2.795
2.903
2.955
3.214
3.645
3.819
4.208
4.809
2.690
10.23%
8.41%
55
1.787
LT debt¥B
1.820
2.001
1.953
1.964
1.891
2.062
2.249
2.240
2.425
2.357
0.340
4.50%
2.80%
59
Revenue
¥3.713B
5.33%
1.00×
Cost of revenue
¥1.644B
5.44%
1.01×
Operating expenses
¥773.1M
5.07%
0.98×
Cash and investments
21.02%
Spread over hurdle
13.39%