2.294
Revenue¥B
5.700
6.107
6.434
6.667
6.957
7.394
7.721
8.219
8.779
9.429
2.364
6.27%
5.69%
18
8.14
Revenue growth%
17.97
15.38
12.67
10.80
9.35
11.08
10.17
9.14
11.84
9.96
21.86
10.17
10.94
90
9.60
Gross margin%
11.63
13.73
15.94
13.30
12.90
10.67
9.88
9.61
8.47
8.58
6.27
9.61
11.15
42
8.89
Operating margin%
21.32
19.04
18.93
16.03
14.07
14.80
17.70
14.81
17.13
14.32
7.11
14.81
16.58
12
2.60
Net margin%
3.64
0.96
0.40
0.40
0.40
2.04
4.66
5.91
8.75
7.81
5.25
5.91
2.84
54
19.52
P/E ratio (avg)x
13.48
12.59
13.15
13.50
12.71
12.33
13.62
14.75
15.75
16.23
36.34
14.75
13.49
42
23.47
EV/EBITx
18.52
18.36
17.56
17.89
20.41
24.02
28.04
28.30
30.81
32.02
24.32
28.30
22.22
53
24.57
FCF yield (avg)%
23.20
22.64
22.06
20.45
22.10
21.58
21.79
20.48
19.11
21.27
9.62
21.27
21.68
13
24.63
FCF margin%
26.33
24.25
22.67
19.91
19.18
17.69
15.71
17.44
19.57
18.18
6.59
17.69
19.38
81
1.150
FCF / Net incomex
2.046
2.126
2.302
2.643
2.667
2.922
3.478
3.393
3.864
4.572
0.598
3.478
2.795
24
5.57
ROIC%
22.36
23.12
20.37
21.95
20.85
22.49
22.14
22.46
21.39
19.96
29.21
22.14
22.04
28
12.62
Return on equity%
12.95
13.95
15.05
15.99
18.37
19.22
18.56
21.20
18.85
19.55
26.17
19.22
18.46
30
8.71
Return on assets%
26.79
23.93
21.83
23.50
25.37
23.95
24.46
25.23
25.28
22.43
14.89
24.46
24.21
87
0.49
EPS¥
1.33
1.29
1.29
1.44
1.31
1.48
1.37
1.55
1.74
1.65
0.53
4.74%
2.22%
—
12.44
EPS growth%
24.55
24.78
26.11
27.93
28.96
27.95
29.93
29.73
32.35
33.08
12.26
29.93
28.45
74
0.98
Bookvalue per sh¥
0.91
0.96
0.86
0.94
0.89
0.85
0.85
0.81
0.90
0.79
0.51
(2.22%)
(0.40%)
—
0.40
FCF per share¥
0.39
0.42
0.42
0.43
0.36
0.38
0.35
0.32
0.34
0.31
0.81
(3.32%)
(2.19%)
—
0.55
Dividend per sh¥
1.33
1.21
1.25
1.15
1.20
1.28
1.19
1.06
1.06
1.08
0.88
(2.09%)
(1.34%)
—
22.66
Div yield (avg)%
7.62
7.90
9.21
11.69
12.42
11.79
14.33
16.63
15.82
16.93
27.81
15.82
12.11
24
7.67
Payout ratio%
26.27
26.16
28.45
27.27
28.71
29.93
27.24
27.60
25.07
27.17
22.62
27.24
27.25
90
2.279
Shares (diluted)B
2.108
2.044
1.956
2.162
2.149
1.970
1.875
2.153
2.392
2.420
2.311
2.40%
1.10%
53
16.74
Buyback yield%
8.76
6.95
8.11
9.02
8.10
10.01
12.19
13.59
16.45
16.57
15.34
13.59
9.52
8
0.510
D/E ratiox
0.811
0.703
0.730
0.644
0.597
0.627
0.585
0.554
0.489
0.513
1.386
0.554
0.612
91
7.130
Enterprise value¥B
5.547
5.828
6.047
6.880
7.815
8.583
8.476
8.796
8.387
8.611
7.679
1.96%
4.83%
22
6.956
LT debt¥B
3.618
3.633
3.344
3.665
4.011
4.433
4.076
4.401
5.015
5.768
3.699
7.53%
4.64%
19
Revenue
¥9.429B
5.69%
1.00×
Cost of revenue
¥6.228B
5.52%
0.98×
Operating expenses
¥1.782B
5.61%
0.99×