1.053
Revenue¥B
2.668
2.892
3.127
3.415
3.673
3.922
4.263
4.658
4.938
5.253
1.088
7.42%
7.89%
78
18.73
Revenue growth%
24.99
27.62
30.45
29.48
27.12
24.57
24.55
26.68
28.00
29.74
28.33
26.68
27.37
16
14.71
Gross margin%
7.11
6.84
5.06
6.58
6.04
3.85
1.46
3.19
4.99
3.82
13.30
3.82
5.02
47
24.61
Operating margin%
26.26
24.46
21.51
21.44
20.17
22.10
22.06
22.09
24.15
21.81
17.37
22.09
22.08
59
11.98
Net margin%
7.02
9.93
7.83
7.77
6.54
9.16
8.27
10.18
12.28
11.35
2.01
10.18
8.71
93
31.43
P/E ratio (avg)x
23.30
23.39
24.88
26.88
28.27
25.41
27.42
24.42
22.87
20.69
29.80
24.42
24.65
84
7.695
EV/EBITx
17.44
16.67
15.12
16.41
16.85
18.28
17.55
17.90
18.43
20.05
9.968
18.28
17.50
89
24.37
FCF yield (avg)%
17.48
19.45
21.97
20.34
21.59
22.53
22.41
20.42
19.93
22.33
11.38
22.33
21.00
93
8.30
FCF margin%
25.46
25.33
25.69
28.13
28.63
28.57
27.19
26.56
26.80
24.75
22.18
26.80
26.68
48
1.461
FCF / Net incomex
1.780
1.840
1.885
1.831
1.853
1.821
1.914
1.877
1.873
1.909
1.612
1.877
1.863
28
4.35
ROIC%
2.27
0.95
1.00
0.89
0.40
2.42
0.63
0.40
0.40
0.65
25.31
0.63
0.77
43
12.33
Return on equity%
13.04
15.34
13.96
10.98
9.42
6.76
5.41
6.12
6.87
8.84
7.03
6.76
9.13
85
15.71
Return on assets%
21.24
21.74
21.74
23.34
20.55
22.20
24.86
23.42
21.85
24.43
13.36
23.42
22.02
67
1.26
EPS¥
1.50
1.43
1.69
1.73
1.70
1.93
2.06
2.09
2.46
2.56
1.30
8.55%
5.92%
—
27.17
EPS growth%
6.32
8.43
5.67
6.92
8.60
9.48
9.68
10.36
10.37
13.23
8.10
10.36
9.04
48
0.65
Bookvalue per sh¥
2.31
2.52
2.49
2.73
2.75
3.03
3.29
3.36
3.33
3.46
1.11
4.69%
5.40%
—
0.43
FCF per share¥
1.46
1.39
1.51
1.63
1.63
1.63
1.59
1.60
1.74
1.63
0.91
—
1.70%
—
0.37
Dividend per sh¥
0.92
0.99
1.01
0.89
0.80
0.71
0.70
0.62
0.56
0.52
0.34
(8.12%)
(5.11%)
—
7.13
Div yield (avg)%
17.15
14.93
16.16
18.72
20.10
21.57
23.42
22.80
23.69
25.96
18.33
23.42
20.84
57
8.85
Payout ratio%
30.20
28.97
30.25
33.23
30.55
32.87
35.12
36.93
39.26
37.73
29.21
36.93
33.05
37
1.327
Shares (diluted)B
1.968
2.090
2.436
2.877
2.886
2.918
3.378
3.755
4.283
4.617
1.293
9.85%
9.02%
76
24.27
Buyback yield%
9.27
10.86
9.29
11.66
13.99
14.45
15.54
17.71
16.82
18.33
3.95
16.82
14.22
48
1.113
D/E ratiox
0.161
0.162
0.146
0.149
0.138
0.119
0.123
0.119
0.110
0.116
1.249
0.119
0.130
25
2.938
Enterprise value¥B
1.268
1.296
1.402
1.450
1.412
1.522
1.612
1.407
1.220
1.261
3.009
(2.23%)
(1.58%)
85
3.372
LT debt¥B
3.302
3.307
3.530
4.036
4.228
4.860
5.668
5.498
5.716
6.514
0.908
9.03%
7.98%
57
Revenue
¥5.253B
7.89%
1.00×
Cost of revenue
¥3.677B
7.89%
1.00×
Operating expenses
¥869.0M
7.97%
1.01×