5.508
Revenue¥B
13.23
14.25
15.66
16.95
18.28
19.68
21.21
23.38
25.94
27.99
6.048
8.89%
8.91%
25
17.18
Revenue growth%
34.10
35.43
35.05
33.74
33.80
34.71
34.32
32.90
30.80
28.29
17.69
32.90
33.95
5
10.11
Gross margin%
0.40
0.40
0.40
1.00
2.89
3.40
0.98
1.35
1.21
0.40
24.66
1.21
0.99
31
6.95
Operating margin%
18.35
20.03
17.23
18.47
16.76
16.81
18.53
18.84
21.41
23.67
3.35
18.84
18.50
9
24.93
Net margin%
28.79
30.09
27.16
29.40
29.63
31.38
28.64
29.18
31.30
32.76
23.73
31.30
29.52
89
28.69
P/E ratio (avg)x
32.24
34.60
35.09
40.26
42.22
40.51
46.26
50.74
49.43
48.00
11.98
48.00
41.37
88
34.75
EV/EBITx
40.85
43.31
43.74
45.18
48.11
48.19
55.79
63.62
67.38
74.25
30.13
63.62
48.15
86
2.83
FCF yield (avg)%
20.18
22.72
19.78
21.03
22.00
23.71
20.96
21.98
19.88
17.43
15.92
20.96
20.99
44
13.83
FCF margin%
15.58
12.69
14.71
14.22
16.36
15.08
15.69
13.92
14.81
16.73
15.42
15.08
14.95
15
1.013
FCF / Net incomex
1.396
1.286
1.131
1.065
1.155
1.248
1.223
1.286
1.260
1.257
1.277
1.257
1.253
90
3.30
ROIC%
21.73
23.83
25.23
22.31
19.70
19.32
17.16
18.91
21.82
23.63
28.74
19.32
21.77
19
5.70
Return on equity%
12.19
13.15
13.22
14.91
14.31
15.07
15.96
13.62
15.84
15.79
21.27
15.79
14.61
33
27.27
Return on assets%
10.23
8.21
9.14
8.33
8.51
5.90
3.44
5.97
7.94
6.95
14.95
5.97
8.08
20
0.44
EPS¥
0.25
0.23
0.21
0.24
0.26
0.24
0.22
0.24
0.24
0.23
0.47
(2.15%)
(0.74%)
—
19.70
EPS growth%
8.53
5.69
6.54
3.72
3.61
4.04
1.58
2.58
3.15
3.53
6.06
3.15
3.67
31
0.77
Bookvalue per sh¥
0.30
0.33
0.35
0.40
0.46
0.46
0.45
0.48
0.53
0.50
0.34
1.79%
6.06%
—
0.81
FCF per share¥
0.38
0.42
0.50
0.55
0.62
0.67
0.79
0.79
0.88
0.98
0.47
9.71%
11.00%
—
0.28
Dividend per sh¥
0.98
0.99
1.04
1.07
1.09
1.08
1.25
1.49
1.62
1.71
0.63
9.32%
6.32%
—
23.69
Div yield (avg)%
19.17
19.51
17.94
17.62
16.83
16.87
14.18
12.47
14.89
12.62
7.86
14.18
16.85
89
19.23
Payout ratio%
17.60
20.43
22.71
23.99
21.50
22.37
22.94
22.27
21.68
21.81
8.61
22.27
22.04
73
8.088
Shares (diluted)B
9.629
9.748
9.065
9.542
9.952
9.444
9.043
8.485
8.000
8.775
8.441
(2.49%)
(0.67%)
79
10.67
Buyback yield%
12.18
13.61
12.76
14.22
16.53
18.02
18.57
18.45
19.21
17.29
29.65
18.45
16.91
64
0.559
D/E ratiox
1.835
1.860
1.881
2.131
2.125
2.381
2.547
2.921
3.291
3.767
0.888
2.921
2.256
20
18.31
Enterprise value¥B
12.71
13.07
14.89
16.96
19.15
18.16
17.61
19.32
20.07
23.11
14.37
3.83%
5.28%
55
3.392
LT debt¥B
7.447
8.271
9.356
8.761
8.892
9.412
9.733
9.525
9.387
10.54
24.44
3.46%
4.96%
90
Revenue
¥27.99B
8.91%
1.00×
Cost of revenue
¥16.92B
9.40%
1.05×
Operating expenses
¥4.589B
8.01%
0.92×
Cash and investments
18.96%