0.719
Revenue¥B
4.815
4.831
4.923
5.055
5.152
5.359
5.440
5.450
5.450
5.440
0.783
1.09%
1.62%
82
15.31
Revenue growth%
24.54
22.74
23.44
23.44
20.94
18.86
19.85
22.31
19.81
22.36
25.90
19.85
22.34
58
2.68
Gross margin%
8.25
10.77
13.22
12.28
9.32
7.96
9.14
7.77
5.79
5.56
8.54
7.77
8.70
14
20.14
Operating margin%
17.74
16.23
17.72
20.30
20.52
23.40
22.20
23.73
23.25
25.81
2.81
23.40
21.36
23
20.49
Net margin%
14.89
14.71
12.46
13.54
11.38
11.85
10.37
12.74
14.09
12.04
11.80
12.04
12.60
82
37.50
P/E ratio (avg)x
10.23
10.68
10.45
10.46
10.62
10.40
9.553
8.397
7.969
8.498
32.23
8.498
10.32
65
31.92
EV/EBITx
14.43
13.24
13.92
15.61
16.92
15.94
15.08
14.65
13.11
13.27
10.37
14.65
14.54
31
17.10
FCF yield (avg)%
26.11
25.24
25.85
24.14
23.32
24.33
22.11
24.76
24.05
23.71
17.57
24.05
24.24
55
29.92
FCF margin%
10.82
10.47
10.72
12.19
13.89
16.24
14.85
14.04
14.49
14.00
5.45
14.49
13.94
23
0.200
FCF / Net incomex
1.015
1.132
1.252
1.295
1.199
1.346
1.456
1.363
1.311
1.417
1.208
1.363
1.303
45
11.93
ROIC%
2.06
0.40
0.40
0.78
0.40
0.40
0.40
0.40
2.31
2.25
20.54
0.40
0.40
56
14.32
Return on equity%
23.40
25.25
27.57
25.12
24.31
24.97
27.40
29.39
30.92
32.03
4.96
29.39
26.33
34
8.83
Return on assets%
10.90
12.73
12.69
12.12
15.01
14.85
15.49
12.59
13.64
13.61
23.85
13.64
13.17
63
0.68
EPS¥
0.60
0.62
0.67
0.79
0.77
0.90
1.04
1.10
1.16
1.19
0.71
8.96%
6.80%
—
28.23
EPS growth%
29.44
29.20
28.45
29.36
28.75
30.33
28.05
25.42
27.71
30.37
12.54
28.05
28.97
51
0.30
Bookvalue per sh¥
1.56
1.69
2.00
2.31
2.57
2.80
3.18
3.73
3.81
4.14
0.50
9.97%
11.72%
—
0.91
FCF per share¥
1.08
1.22
1.33
1.30
1.39
1.43
1.62
1.63
1.71
1.77
0.92
5.00%
6.09%
—
0.64
Dividend per sh¥
0.21
0.23
0.23
0.26
0.27
0.27
0.28
0.31
0.33
0.36
0.88
5.80%
5.58%
—
15.25
Div yield (avg)%
10.94
12.00
12.57
14.56
13.94
12.25
13.14
14.02
13.18
12.79
6.26
13.14
12.96
40
26.36
Payout ratio%
23.89
26.10
25.50
23.31
21.93
21.32
20.31
20.70
22.05
23.49
4.16
21.32
22.68
77
2.218
Shares (diluted)B
1.409
1.242
1.343
1.297
1.354
1.417
1.299
1.198
1.104
0.995
2.198
(5.97%)
(4.19%)
36
26.32
Buyback yield%
21.31
18.85
15.93
14.08
13.64
14.46
11.53
13.99
14.92
14.37
15.46
14.37
14.42
85
1.424
D/E ratiox
1.857
1.956
2.075
2.220
2.501
2.585
2.802
2.690
2.882
2.846
0.957
2.802
2.543
29
4.112
Enterprise value¥B
0.611
0.637
0.661
0.664
0.746
0.764
0.854
0.804
0.834
0.862
1.109
2.92%
4.45%
47
1.530
LT debt¥B
6.380
6.672
6.606
7.441
8.354
8.833
8.684
8.650
8.681
8.786
2.423
1.01%
4.45%
92
Revenue
¥5.440B
1.62%
1.00×
Cost of revenue
¥2.760B
1.88%
1.03×
Operating expenses
¥979.8M
1.02%
0.94×
Goodwill & intangibles
16.55%
Cash and investments
15.01%
Return on capital
197.06%
Spread over hurdle
188.70%