1.260
Revenue¥B
3.991
4.189
4.435
4.643
4.824
5.022
5.306
5.577
5.816
6.312
1.320
5.52%
5.31%
59
16.18
Revenue growth%
30.94
30.90
30.01
31.53
29.50
31.23
32.48
33.82
32.71
30.82
11.94
32.48
31.08
43
8.58
Gross margin%
32.88
34.70
33.19
33.66
33.59
33.36
30.80
30.57
30.84
28.75
26.38
30.80
33.03
53
25.98
Operating margin%
6.71
8.95
10.72
13.48
10.78
12.32
10.86
12.49
12.30
12.45
23.57
12.32
11.58
51
26.04
Net margin%
9.62
9.43
8.43
11.22
13.09
15.88
14.27
14.28
12.66
13.12
16.13
14.27
12.87
59
7.503
P/E ratio (avg)x
17.99
17.83
17.06
16.06
15.34
13.66
13.47
14.60
15.29
13.69
9.321
13.69
15.32
70
21.97
EV/EBITx
48.79
57.30
55.47
63.31
73.21
77.21
83.56
93.55
91.13
90.73
36.67
90.73
75.21
87
13.19
FCF yield (avg)%
32.64
30.56
31.65
29.84
31.04
33.43
32.98
35.09
37.92
38.52
8.68
35.09
32.81
79
12.03
FCF margin%
24.43
26.44
24.16
26.56
27.40
27.89
27.49
26.48
26.28
23.57
4.20
26.48
26.46
9
0.878
FCF / Net incomex
1.262
1.304
1.374
1.390
1.403
1.579
1.493
1.494
1.705
1.783
0.311
1.579
1.448
84
11.84
ROIC%
17.00
19.68
19.51
20.24
19.58
17.58
17.49
18.80
17.53
14.88
8.18
17.53
18.19
16
24.55
Return on equity%
6.60
8.20
6.12
7.64
9.85
9.93
8.45
8.96
9.25
11.05
6.00
9.25
8.70
15
9.99
Return on assets%
1.43
1.68
4.13
2.52
3.59
2.80
1.53
1.61
1.53
2.94
8.27
1.61
2.10
6
0.95
EPS¥
0.88
0.84
0.88
0.77
0.76
0.79
0.78
0.84
0.82
0.79
1.04
0.94%
(1.75%)
—
19.71
EPS growth%
9.02
8.48
6.17
3.87
6.32
9.11
7.18
8.01
6.79
7.86
6.32
7.86
7.52
81
1.41
Bookvalue per sh¥
0.75
0.80
0.80
0.88
0.79
0.83
0.76
0.76
0.73
0.66
2.35
(3.38%)
(0.66%)
—
1.86
FCF per share¥
3.21
3.39
3.44
4.08
4.26
4.52
5.26
5.16
5.18
5.50
1.01
5.23%
6.38%
—
2.26
Dividend per sh¥
1.39
1.40
1.41
1.23
1.22
1.29
1.27
1.23
1.25
1.31
0.88
1.42%
(0.43%)
—
19.62
Div yield (avg)%
35.49
37.81
38.04
35.40
35.52
34.56
32.59
35.20
36.69
36.12
22.42
35.20
35.51
16
26.20
Payout ratio%
18.50
17.79
17.19
18.16
20.29
21.65
19.00
20.04
18.10
21.10
26.14
20.04
18.75
19
1.468
Shares (diluted)B
1.226
1.312
1.351
1.403
1.394
1.259
1.105
1.020
0.920
0.994
1.398
(6.54%)
(1.25%)
68
16.59
Buyback yield%
15.21
13.45
15.41
15.17
17.14
18.87
17.68
17.54
16.64
16.16
12.52
17.54
16.40
8
0.716
D/E ratiox
0.277
0.274
0.291
0.297
0.292
0.293
0.331
0.350
0.376
0.428
0.761
0.350
0.295
34
2.471
Enterprise value¥B
0.735
0.715
0.756
0.722
0.690
0.702
0.781
0.846
0.907
0.983
2.474
7.33%
3.72%
64
0.923
LT debt¥B
5.992
5.661
6.084
6.319
5.614
5.766
5.119
5.204
5.464
5.569
6.163
(0.16%)
(0.59%)
86
Revenue
¥6.312B
5.31%
1.00×
Cost of revenue
¥4.031B
5.23%
0.99×
Operating expenses
¥1.128B
5.65%
1.03×
Property and equipment
17.25%
Spread over hurdle
(1.44%)