2.277
Revenue¥B
2.752
2.847
2.864
3.005
3.135
3.171
3.285
3.345
3.396
3.427
2.407
1.79%
2.29%
88
9.22
Revenue growth%
34.00
32.84
33.01
32.98
31.76
34.16
31.72
30.82
31.51
33.05
6.66
31.72
32.91
46
20.16
Gross margin%
18.79
20.70
20.81
19.11
20.48
20.62
20.11
17.11
14.50
13.65
28.11
17.11
19.61
81
12.17
Operating margin%
30.47
27.58
27.37
25.51
26.85
25.70
27.55
28.18
28.19
29.89
15.53
28.18
27.57
89
3.46
Net margin%
11.53
10.61
7.94
5.98
7.40
5.35
2.87
2.58
4.38
2.57
20.97
2.87
5.66
56
30.47
P/E ratio (avg)x
28.07
31.22
36.33
35.22
38.44
39.19
40.39
45.54
49.27
52.91
16.18
45.54
38.81
51
20.73
EV/EBITx
16.46
14.94
14.85
14.37
13.43
14.24
15.18
16.42
16.63
17.55
28.75
16.42
15.06
55
5.23
FCF yield (avg)%
14.31
13.56
12.60
10.74
13.23
15.09
13.76
14.16
15.24
12.72
7.80
14.16
13.66
56
20.61
FCF margin%
23.03
21.71
19.56
18.24
16.97
18.36
20.23
21.97
19.65
16.80
6.00
19.65
19.60
52
0.549
FCF / Net incomex
1.448
1.343
1.422
1.510
1.673
1.873
1.737
1.610
1.545
1.599
0.879
1.610
1.572
66
28.13
ROIC%
19.70
18.37
15.98
14.01
15.96
15.14
16.25
14.04
15.28
14.84
9.04
15.14
15.62
51
2.40
Return on equity%
19.30
18.45
21.04
18.84
18.60
20.89
20.09
17.24
19.35
18.81
11.05
19.35
19.07
79
28.72
Return on assets%
22.86
24.07
26.27
24.40
24.24
23.46
23.47
24.59
27.51
28.49
28.00
24.59
24.32
58
0.14
EPS¥
0.11
0.11
0.11
0.12
0.12
0.11
0.10
0.11
0.13
0.12
0.15
0.14%
0.66%
—
11.76
EPS growth%
3.58
4.41
5.65
5.68
8.49
9.72
9.19
8.03
10.04
8.98
9.79
9.19
8.26
53
0.31
Bookvalue per sh¥
0.14
0.15
0.14
0.13
0.14
0.15
0.14
0.13
0.15
0.14
0.31
(0.75%)
(1.00%)
—
0.22
FCF per share¥
0.36
0.39
0.43
0.43
0.41
0.42
0.47
0.49
0.53
0.52
0.25
4.68%
3.14%
—
0.28
Dividend per sh¥
0.13
0.12
0.12
0.12
0.12
0.12
0.13
0.15
0.15
0.14
0.30
3.02%
0.38%
—
12.79
Div yield (avg)%
7.32
5.30
4.53
5.53
5.78
2.83
5.43
6.55
5.86
3.92
11.74
5.43
5.48
11
22.39
Payout ratio%
25.27
26.32
28.93
28.95
30.18
27.25
29.08
29.30
28.51
25.76
9.03
28.51
28.72
54
6.278
Shares (diluted)B
6.757
6.611
6.061
6.765
6.112
6.052
6.023
6.432
6.632
6.903
6.236
2.47%
0.33%
84
3.47
Buyback yield%
21.87
20.40
19.42
16.55
15.85
15.48
18.15
18.24
17.30
15.30
29.36
17.30
17.72
94
1.423
D/E ratiox
0.890
1.063
1.129
1.203
1.238
1.483
1.739
1.694
1.775
2.061
1.220
1.739
1.360
75
4.225
Enterprise value¥B
5.394
5.975
5.952
6.654
7.241
7.020
7.859
7.857
7.681
8.309
2.975
2.79%
5.35%
91
4.017
LT debt¥B
2.455
2.595
3.032
3.289
3.391
3.233
3.724
4.215
4.932
5.332
1.482
9.48%
8.70%
22
Revenue
¥3.427B
2.29%
1.00×
Cost of revenue
¥1.867B
1.88%
0.96×
Operating expenses
¥475.5M
2.55%
1.03×