5.131
Revenue¥B
2.570
2.762
2.972
3.186
3.331
3.477
3.640
3.840
4.137
4.466
5.401
6.04%
6.22%
71
20.96
Revenue growth%
21.63
22.60
23.86
21.44
20.45
20.46
18.01
16.30
14.71
16.85
16.78
16.85
20.45
29
27.72
Gross margin%
29.29
31.83
29.10
26.24
23.93
26.91
27.20
26.21
28.99
29.24
18.27
27.20
28.09
39
21.74
Operating margin%
27.18
25.04
26.91
24.44
24.97
24.75
24.64
21.98
22.45
22.03
5.08
22.45
24.70
87
14.85
Net margin%
16.80
15.45
14.74
13.52
10.75
12.62
10.88
8.54
7.39
6.94
12.11
8.54
11.75
44
18.53
P/E ratio (avg)x
25.51
26.81
24.35
25.49
27.20
26.67
27.77
27.00
29.45
33.30
37.91
27.77
26.90
58
35.83
EV/EBITx
17.37
20.60
20.83
21.71
24.59
28.50
29.62
33.89
37.38
39.94
19.53
33.89
26.54
16
29.49
FCF yield (avg)%
8.52
11.12
8.69
8.60
6.88
9.77
8.83
9.82
11.04
13.24
24.54
9.82
9.30
91
24.71
FCF margin%
1.71
2.78
3.47
6.38
6.82
3.95
3.54
5.37
3.40
1.59
28.08
3.54
3.51
92
0.983
FCF / Net incomex
2.053
2.350
2.475
2.889
2.909
3.114
3.678
3.831
4.322
4.830
1.709
3.831
3.011
9
10.56
ROIC%
15.36
16.11
16.59
17.06
16.89
15.03
12.13
14.00
16.87
16.21
14.43
15.03
16.16
46
5.71
Return on equity%
19.51
16.90
15.40
17.30
15.74
16.35
18.35
16.31
13.43
12.45
20.18
16.31
16.33
41
25.01
Return on assets%
27.89
30.63
28.14
27.90
27.61
26.04
24.46
24.40
21.85
18.86
7.84
24.40
26.83
82
0.21
EPS¥
0.28
0.30
0.32
0.30
0.32
0.33
0.32
0.31
0.29
0.28
0.24
(2.63%)
0.76%
—
24.01
EPS growth%
17.61
18.49
19.19
21.07
21.57
18.73
19.59
17.45
19.66
18.47
4.98
18.73
18.96
73
0.08
Bookvalue per sh¥
0.15
0.15
0.14
0.14
0.15
0.15
0.17
0.16
0.15
0.15
0.20
0.41%
1.07%
—
0.31
FCF per share¥
0.31
0.35
0.38
0.38
0.41
0.40
0.42
0.42
0.47
0.52
0.13
5.11%
5.31%
—
0.10
Dividend per sh¥
0.39
0.41
0.48
0.57
0.63
0.61
0.65
0.70
0.70
0.79
0.22
4.83%
7.32%
—
9.61
Div yield (avg)%
26.49
28.39
29.96
28.28
25.33
26.04
27.20
29.30
28.51
25.76
14.71
27.20
27.74
88
20.17
Payout ratio%
24.27
23.69
24.55
24.51
26.74
27.76
25.75
26.84
28.36
30.05
16.20
27.76
26.25
86
9.156
Shares (diluted)B
7.975
8.113
7.057
7.490
7.391
7.913
8.491
8.981
8.746
7.440
8.950
0.13%
(1.88%)
84
28.43
Buyback yield%
5.28
6.90
6.99
7.61
10.13
9.56
8.61
9.92
10.28
12.04
12.92
9.92
9.09
67
0.546
D/E ratiox
2.446
2.868
3.068
3.148
3.739
4.177
4.094
4.846
4.865
4.843
1.301
4.843
3.916
23
2.117
Enterprise value¥B
1.809
1.895
1.781
1.595
1.395
1.365
1.365
1.165
1.045
1.117
2.165
(4.35%)
(6.14%)
72
0.705
LT debt¥B
9.263
11.03
12.50
14.58
14.84
15.46
15.62
16.89
18.45
20.86
1.748
7.04%
8.79%
86
Revenue
¥4.466B
6.22%
1.00×
Cost of revenue
¥3.126B
6.22%
1.00×
Operating expenses
¥962.0M
5.84%
0.97×
Cash and investments
17.89%
Spread over hurdle
(3.59%)