3.656
Revenue¥B
2.563
2.688
2.794
2.966
3.090
3.299
3.395
3.541
3.654
3.838
3.990
4.43%
4.33%
17
27.76
Revenue growth%
18.08
16.36
15.85
17.71
16.36
15.92
15.88
17.19
18.97
20.56
28.52
17.19
16.77
57
2.32
Gross margin%
34.98
32.05
29.97
32.48
31.73
29.18
29.56
31.43
28.86
29.80
22.87
29.56
30.70
61
28.32
Operating margin%
15.99
17.28
19.34
16.77
17.71
19.85
22.58
22.82
21.28
19.94
18.43
21.28
19.60
61
21.30
Net margin%
23.80
22.03
20.68
23.12
23.30
22.09
19.99
17.62
19.93
17.87
7.06
19.93
21.36
37
23.64
P/E ratio (avg)x
15.01
14.92
15.51
13.86
12.82
11.44
11.92
12.44
12.70
11.47
11.33
11.92
12.76
18
9.007
EV/EBITx
7.847
8.674
8.713
9.030
9.172
9.650
10.36
9.502
9.990
9.045
35.10
9.650
9.109
62
3.30
FCF yield (avg)%
27.70
30.09
32.16
30.52
29.42
27.24
29.34
30.60
31.71
28.73
25.55
29.34
29.75
56
27.96
FCF margin%
16.20
18.99
21.27
20.01
17.84
20.60
20.32
17.77
14.87
16.03
14.39
17.77
18.42
20
0.673
FCF / Net incomex
0.541
0.487
0.446
0.445
0.427
0.424
0.426
0.397
0.396
0.432
0.988
0.424
0.429
39
21.68
ROIC%
6.39
6.06
3.25
4.29
1.84
3.02
1.58
1.10
2.93
4.49
12.39
2.93
3.13
37
27.87
Return on equity%
2.64
1.27
0.40
0.40
0.61
2.15
0.40
1.55
1.78
3.97
25.90
1.78
1.41
77
26.66
Return on assets%
19.35
16.99
18.90
17.78
19.21
17.73
15.44
17.50
17.29
19.53
15.68
17.50
17.75
68
1.33
EPS¥
0.88
0.93
0.95
1.00
1.11
1.17
1.31
1.41
1.61
1.50
1.41
6.14%
5.21%
—
29.02
EPS growth%
12.77
14.85
14.48
13.33
14.34
13.95
14.50
15.87
18.42
21.10
11.10
15.87
14.49
82
1.46
Bookvalue per sh¥
0.54
0.50
0.52
0.48
0.44
0.47
0.43
0.47
0.50
0.45
1.58
0.42%
(2.63%)
—
0.29
FCF per share¥
2.28
2.57
2.61
2.59
2.48
2.75
2.77
2.91
3.08
3.46
0.88
6.93%
5.57%
—
0.58
Dividend per sh¥
0.74
0.81
0.85
0.97
0.88
0.85
0.77
0.69
0.75
0.73
1.88
(3.76%)
(1.25%)
—
6.91
Div yield (avg)%
12.30
14.81
13.80
12.61
14.27
13.36
10.63
12.24
14.42
12.57
16.06
12.57
12.98
72
10.69
Payout ratio%
13.32
13.95
11.38
12.42
13.65
15.99
17.66
16.26
14.92
16.27
27.79
16.26
14.44
21
0.513
Shares (diluted)B
0.685
0.800
0.947
1.106
1.123
1.221
1.332
1.426
1.459
1.533
0.503
6.43%
9.85%
60
10.57
Buyback yield%
28.92
30.90
28.73
31.30
29.58
32.01
29.94
30.55
31.43
28.93
16.76
30.55
30.24
61
0.844
D/E ratiox
1.323
1.356
1.374
1.358
1.364
1.488
1.496
1.507
1.612
1.587
0.241
1.507
1.431
64
3.933
Enterprise value¥B
0.436
0.516
0.553
0.627
0.659
0.717
0.783
0.831
0.954
1.087
2.932
10.51%
9.20%
80
1.083
LT debt¥B
2.428
2.932
3.079
3.578
4.300
5.054
5.828
6.777
7.081
7.383
1.246
11.42%
13.31%
8
Revenue
¥3.838B
4.33%
1.00×
Cost of revenue
¥2.282B
4.13%
0.98×
Operating expenses
¥608.7M
3.89%
0.96×
Goodwill & intangibles
19.44%