2.383
Revenue¥B
1.177
1.241
1.348
1.471
1.564
1.706
1.847
1.954
2.157
2.305
2.558
8.06%
7.94%
11
25.92
Revenue growth%
25.70
25.12
24.40
21.74
21.45
22.25
23.15
20.87
19.92
19.62
7.15
20.87
22.00
57
22.83
Gross margin%
2.89
1.03
1.59
1.79
1.33
0.43
0.40
0.40
0.40
0.40
24.14
0.40
0.73
71
26.22
Operating margin%
24.31
25.54
24.00
25.60
26.31
23.95
21.63
21.40
23.90
22.87
26.81
22.87
23.98
36
17.82
Net margin%
21.32
23.86
25.23
23.00
23.43
23.02
23.50
20.86
23.09
21.34
2.54
23.02
23.05
44
19.77
P/E ratio (avg)x
5.113
5.280
5.439
5.539
4.860
5.155
5.230
4.457
4.233
4.462
18.81
4.462
5.134
89
10.10
EV/EBITx
9.173
10.05
10.28
11.32
12.03
11.90
12.07
11.77
13.01
13.33
34.02
12.07
11.83
74
23.35
FCF yield (avg)%
0.67
0.56
3.27
5.40
3.64
2.08
1.73
1.73
0.40
0.57
9.14
1.73
1.73
49
3.34
FCF margin%
9.32
10.82
11.39
8.81
10.68
8.07
9.96
10.99
12.17
11.45
16.83
10.99
10.75
53
1.472
FCF / Net incomex
1.115
1.016
0.894
0.807
0.800
0.788
0.751
0.736
0.726
0.719
1.673
0.736
0.794
37
13.99
ROIC%
14.06
14.79
13.16
14.46
14.82
17.74
18.96
18.49
21.04
20.48
19.17
18.96
16.28
39
7.16
Return on equity%
10.40
12.21
14.93
12.43
10.26
9.17
9.21
7.09
9.22
12.21
3.96
9.21
10.33
68
25.18
Return on assets%
35.88
37.55
35.69
36.81
39.41
40.57
37.92
39.62
40.28
39.44
2.77
39.62
38.66
84
4.80
EPS¥
2.71
2.60
2.23
1.94
1.77
1.76
1.56
1.37
1.18
1.22
5.25
(7.12%)
(7.26%)
—
6.32
EPS growth%
9.53
10.74
9.40
12.03
14.08
15.71
14.86
16.42
14.83
16.03
26.12
15.71
14.46
10
3.59
Bookvalue per sh¥
1.94
2.08
2.06
1.92
2.02
1.94
1.90
2.03
2.01
1.96
5.20
(0.55%)
0.77%
—
1.11
FCF per share¥
4.68
4.85
5.36
5.70
6.59
7.43
8.06
8.13
8.92
8.53
5.52
5.30%
5.71%
—
6.04
Dividend per sh¥
4.87
4.96
5.43
5.13
5.45
5.45
6.02
6.97
6.77
6.34
1.11
3.07%
2.68%
—
28.09
Div yield (avg)%
21.77
21.04
19.71
19.98
22.80
22.72
22.31
21.81
23.45
22.38
18.12
22.38
22.06
83
28.77
Payout ratio%
23.87
23.05
23.68
22.83
22.68
20.46
18.74
17.04
17.14
17.23
14.45
17.23
21.57
31
135.7
Shares (diluted)M
156.5
168.1
187.8
179.4
198.9
221.8
233.0
267.4
290.4
283.3
136.7
7.33%
7.75%
47
19.53
Buyback yield%
18.66
17.05
14.81
13.43
12.30
9.46
11.93
12.92
11.17
13.21
26.31
11.93
13.06
62
0.552
D/E ratiox
2.469
2.684
2.861
2.960
2.994
3.225
3.631
3.942
4.547
5.349
1.702
3.942
3.109
90
0.454
Enterprise value¥B
2.819
3.221
3.329
3.336
3.351
3.742
3.671
4.386
4.609
4.645
1.119
6.75%
5.38%
79
2.071
LT debt¥B
2.279
2.328
2.512
2.207
2.101
2.105
2.240
2.229
2.463
2.430
2.215
2.96%
0.25%
67
Revenue
¥2.305B
7.94%
1.00×
Cost of revenue
¥1.008B
8.29%
1.03×
Operating expenses
¥492.7M
7.67%
0.98×