4.951
Revenue¥B
5.456
5.888
6.240
6.742
7.192
7.721
8.395
8.879
9.609
10.27
5.513
7.38%
7.57%
79
25.56
Revenue growth%
23.33
24.67
25.83
26.11
25.19
27.46
30.01
30.30
30.00
32.92
14.87
30.01
26.78
51
19.59
Gross margin%
9.70
7.44
7.45
7.91
5.07
2.89
5.38
6.97
7.79
10.46
27.44
6.97
7.44
27
12.16
Operating margin%
7.88
5.37
6.16
7.78
10.00
11.97
9.17
12.16
12.03
9.42
23.88
11.97
9.29
14
5.27
Net margin%
12.48
13.13
12.74
9.85
7.73
9.96
12.77
10.38
8.87
10.89
16.18
10.38
10.63
47
24.13
P/E ratio (avg)x
15.02
13.87
13.73
13.60
12.88
12.03
11.40
12.37
13.71
12.05
33.23
12.05
13.24
55
18.42
EV/EBITx
24.56
27.62
30.95
31.56
33.85
31.42
30.14
32.71
38.10
40.21
27.06
32.71
31.49
67
28.80
FCF yield (avg)%
18.28
19.64
20.60
21.16
21.10
21.23
21.93
19.94
18.24
19.00
13.60
19.94
20.27
75
28.49
FCF margin%
18.22
16.29
14.85
15.93
18.69
18.05
16.04
13.18
15.56
17.77
10.09
16.04
16.17
40
0.853
FCF / Net incomex
1.262
1.073
0.983
1.034
1.085
1.042
0.914
0.975
0.910
0.801
0.762
0.914
1.009
35
15.74
ROIC%
4.84
3.58
3.81
5.18
3.63
2.27
0.40
2.10
1.51
2.46
24.43
2.10
3.02
67
26.40
Return on equity%
7.16
5.42
6.61
5.65
2.93
2.79
1.18
0.63
0.40
0.40
27.06
0.63
2.86
11
20.55
Return on assets%
8.70
10.17
8.97
11.40
14.28
16.24
16.87
17.74
16.42
18.71
10.48
16.87
15.26
70
0.09
EPS¥
0.45
0.55
0.59
0.68
0.68
0.81
0.81
0.93
1.04
1.23
0.09
12.69%
10.75%
—
22.07
EPS growth%
12.39
13.01
15.97
15.55
13.62
14.60
16.07
16.50
14.82
14.96
26.24
14.96
14.89
19
0.37
Bookvalue per sh¥
0.87
0.88
0.98
1.09
1.11
1.19
1.33
1.39
1.63
1.83
0.20
10.56%
8.51%
—
0.43
FCF per share¥
0.33
0.38
0.34
0.31
0.28
0.31
0.30
0.29
0.32
0.32
0.60
2.78%
0.26%
—
0.51
Dividend per sh¥
0.47
0.54
0.58
0.61
0.68
0.66
0.72
0.70
0.72
0.67
0.27
(0.41%)
4.60%
—
5.69
Div yield (avg)%
25.26
27.88
28.15
28.98
31.75
29.81
30.48
31.86
34.37
36.20
3.15
31.86
30.15
25
22.38
Payout ratio%
15.95
15.45
16.30
16.53
17.57
16.26
17.60
15.16
18.06
18.62
18.76
17.60
16.42
8
4.155
Shares (diluted)B
5.166
6.132
6.739
6.552
6.727
7.088
8.122
9.212
8.957
9.869
4.194
7.96%
7.94%
9
14.14
Buyback yield%
8.52
10.63
7.79
6.90
6.05
7.72
6.79
8.65
10.47
11.59
29.46
8.65
8.16
32
0.810
D/E ratiox
0.576
0.547
0.537
0.562
0.636
0.610
0.692
0.637
0.662
0.725
0.812
0.662
0.623
91
7.386
Enterprise value¥B
9.614
9.694
9.584
9.488
10.99
10.99
12.62
12.82
14.73
16.31
3.188
8.22%
7.45%
16
6.400
LT debt¥B
6.642
7.006
5.997
5.668
6.062
5.904
5.045
5.245
4.740
4.206
9.489
(7.05%)
(5.48%)
65
Revenue
¥10.27B
7.57%
1.00×
Cost of revenue
¥5.162B
7.29%
0.97×
Operating expenses
¥2.440B
7.65%
1.01×
Goodwill & intangibles
14.42%