0.695
Revenue¥B
2.416
2.556
2.619
2.650
2.749
2.842
2.932
3.110
3.146
3.306
0.762
3.76%
3.69%
92
28.42
Revenue growth%
16.18
18.92
20.27
21.00
23.68
25.44
25.57
23.73
25.48
24.79
23.89
25.44
23.71
45
21.75
Gross margin%
29.66
28.26
25.86
25.31
25.81
26.46
24.99
22.31
24.90
22.83
6.19
24.90
25.56
75
25.29
Operating margin%
6.52
9.13
10.82
8.86
9.82
7.89
7.07
4.19
1.30
0.40
2.24
4.19
7.48
9
22.19
Net margin%
2.81
4.15
2.27
3.89
1.62
0.40
0.40
1.42
1.16
2.73
18.82
1.16
1.95
80
17.08
P/E ratio (avg)x
5.538
5.610
5.927
5.788
5.954
5.333
4.664
4.713
4.396
4.757
29.81
4.713
5.435
73
29.08
EV/EBITx
20.80
22.12
20.03
18.85
17.15
17.68
17.43
16.60
15.85
14.88
19.43
16.60
17.56
11
22.26
FCF yield (avg)%
15.83
16.85
14.50
12.83
13.99
15.57
13.37
12.20
14.59
17.18
19.12
14.59
14.54
56
24.37
FCF margin%
23.23
23.45
24.09
27.02
28.91
27.20
25.12
23.42
22.07
20.28
2.78
23.42
23.77
80
0.388
FCF / Net incomex
1.731
1.711
1.677
1.780
1.713
1.705
1.833
1.902
1.963
2.038
1.503
1.902
1.755
23
10.13
ROIC%
28.80
28.53
29.25
30.65
32.11
31.46
32.75
34.55
31.82
32.08
2.07
32.08
31.64
26
6.71
Return on equity%
14.08
12.96
13.69
11.08
9.23
8.97
9.36
8.83
9.50
11.75
6.48
9.36
10.29
49
19.50
Return on assets%
24.59
21.97
22.13
21.93
21.73
24.02
25.85
26.41
26.19
26.66
13.48
26.19
24.30
54
1.26
EPS¥
2.13
2.28
2.33
2.54
2.87
2.62
2.66
2.44
2.35
2.52
1.31
(2.61%)
3.06%
—
5.82
EPS growth%
24.52
22.88
20.68
19.44
17.73
20.31
21.59
21.39
21.49
21.01
18.94
21.39
21.20
36
0.78
Bookvalue per sh¥
0.63
0.66
0.75
0.86
1.03
1.12
1.21
1.32
1.36
1.38
1.72
6.03%
9.08%
—
0.82
FCF per share¥
0.50
0.51
0.44
0.44
0.44
0.47
0.46
0.44
0.45
0.45
1.34
0.42%
(2.67%)
—
1.31
Dividend per sh¥
1.66
1.73
1.65
1.50
1.61
1.56
1.75
1.73
1.83
1.89
1.09
3.26%
0.67%
—
29.19
Div yield (avg)%
20.69
21.39
22.52
20.79
19.32
18.46
17.87
20.85
20.08
20.47
17.53
20.08
20.58
33
10.21
Payout ratio%
20.64
21.09
21.13
18.62
19.83
21.40
19.83
18.94
21.08
18.41
18.03
19.83
20.24
19
0.919
Shares (diluted)B
0.911
0.894
0.865
1.007
1.125
1.101
1.036
1.026
1.154
1.112
0.905
(0.24%)
1.49%
88
18.00
Buyback yield%
1.35
0.40
0.40
0.40
0.40
3.34
4.95
5.95
5.87
6.69
10.46
5.87
2.34
23
1.519
D/E ratiox
1.278
1.275
1.104
0.976
0.935
0.828
0.766
0.786
0.857
0.784
0.367
0.786
0.896
72
2.628
Enterprise value¥B
1.911
2.059
1.968
2.120
2.362
2.241
2.042
1.977
1.788
1.943
1.562
(3.83%)
(0.63%)
11
0.459
LT debt¥B
0.340
0.309
0.271
0.271
0.273
0.236
0.232
0.212
0.232
0.217
2.955
(4.45%)
(5.74%)
84
Revenue
¥3.306B
3.69%
1.00×
Cost of revenue
¥1.470B
3.28%
0.96×
Operating expenses
¥715.3M
4.14%
1.04×
Goodwill & intangibles
19.64%
Property and equipment
14.29%