5.585
Revenue¥B
3.993
4.051
4.140
4.243
4.327
4.465
4.560
4.626
4.603
4.591
5.748
1.19%
1.74%
32
22.68
Revenue growth%
15.90
18.79
20.88
21.09
21.39
22.08
21.12
18.74
19.87
18.66
9.65
19.87
20.37
11
28.57
Gross margin%
21.42
22.95
22.71
25.28
27.99
25.17
26.35
27.62
27.53
28.32
24.15
27.53
25.82
37
26.12
Operating margin%
0.40
0.40
2.54
3.63
1.23
2.64
1.64
0.40
0.40
0.40
24.33
0.40
0.82
54
24.00
Net margin%
0.59
0.40
0.40
0.80
0.40
2.53
0.41
0.71
1.42
0.40
26.26
0.71
0.50
42
10.10
P/E ratio (avg)x
36.79
39.37
37.28
36.87
36.07
41.38
41.00
42.56
41.99
44.26
30.34
41.99
40.18
6
20.44
EV/EBITx
31.99
32.10
35.01
36.29
37.20
35.91
39.94
46.17
45.04
42.92
11.49
42.92
36.75
64
14.11
FCF yield (avg)%
28.36
27.28
27.89
26.61
26.58
25.97
23.00
25.34
25.83
24.19
3.62
25.34
26.28
77
3.73
FCF margin%
12.70
10.33
10.34
7.68
7.73
10.39
8.39
6.18
4.99
3.55
26.70
6.18
8.06
33
0.964
FCF / Net incomex
0.475
0.579
0.677
0.680
0.762
0.880
1.032
1.226
1.285
1.463
0.937
1.226
0.821
91
12.28
ROIC%
13.62
13.58
15.58
16.88
19.35
21.37
23.27
22.50
21.50
22.65
17.28
22.50
20.36
9
3.23
Return on equity%
20.17
18.09
16.34
14.75
16.86
17.48
18.05
18.99
18.02
18.50
24.39
18.05
18.04
26
28.88
Return on assets%
20.71
22.43
24.70
23.36
24.90
23.52
25.64
25.89
24.95
23.09
2.39
24.95
24.11
22
0.39
EPS¥
0.77
0.77
0.89
1.02
1.03
1.12
1.16
1.11
1.26
1.28
0.42
4.55%
6.54%
—
29.67
EPS growth%
17.93
17.68
18.02
16.15
15.69
17.79
20.50
19.74
18.65
21.23
10.88
19.74
17.97
90
1.17
Bookvalue per sh¥
1.10
1.21
1.17
1.23
1.44
1.70
1.96
2.16
2.09
2.39
0.58
10.66%
8.42%
—
0.60
FCF per share¥
0.54
0.55
0.53
0.56
0.55
0.51
0.52
0.50
0.47
0.50
1.08
(1.71%)
(1.12%)
—
0.99
Dividend per sh¥
1.86
2.04
2.05
2.30
2.77
3.04
3.01
3.42
3.50
3.83
2.25
6.69%
7.51%
—
18.13
Div yield (avg)%
26.99
26.19
24.43
25.17
25.20
25.84
27.44
28.51
28.24
29.30
4.64
28.24
26.59
52
17.55
Payout ratio%
23.60
23.67
24.01
26.94
25.43
26.96
24.14
26.94
24.26
22.02
12.22
24.26
24.20
65
2.147
Shares (diluted)B
2.477
2.600
3.022
3.492
3.969
4.687
4.897
5.404
5.408
5.330
2.098
6.07%
8.40%
13
20.69
Buyback yield%
38.94
39.45
37.01
39.95
39.49
37.71
36.55
36.02
33.32
33.65
14.30
36.02
37.36
75
1.419
D/E ratiox
1.147
1.005
0.929
0.932
0.828
0.804
0.764
0.804
0.843
0.756
1.022
0.804
0.835
12
3.075
Enterprise value¥B
5.617
6.106
5.757
6.253
6.744
7.334
7.238
6.483
5.924
6.000
4.147
(2.31%)
0.30%
47
3.316
LT debt¥B
3.875
4.227
4.544
4.761
5.417
5.321
5.524
5.800
5.758
5.434
1.398
0.06%
2.86%
30
Revenue
¥4.591B
1.74%
1.00×
Cost of revenue
¥2.668B
1.91%
1.02×
Operating expenses
¥921.5M
1.75%
1.00×
Property and equipment
19.90%
Goodwill & intangibles
16.66%