6.961
Revenue¥B
5.557
6.020
6.632
7.240
7.745
8.416
9.002
9.777
10.71
11.59
7.524
8.39%
8.44%
59
5.65
Revenue growth%
21.87
21.62
24.24
24.55
22.55
22.50
19.76
17.75
19.09
18.20
27.47
19.09
21.75
37
19.32
Gross margin%
0.40
0.40
0.40
0.40
2.75
3.21
4.53
1.98
1.80
0.40
24.35
1.98
1.10
6
22.49
Operating margin%
12.11
10.77
11.87
11.20
13.31
15.50
16.84
14.63
15.23
13.14
15.31
15.23
13.22
17
16.85
Net margin%
22.08
22.41
23.41
25.31
24.24
26.91
27.57
25.35
27.55
25.73
13.77
26.91
25.33
17
6.250
P/E ratio (avg)x
23.39
19.89
18.91
19.83
17.17
17.93
15.92
15.09
14.10
14.64
15.95
15.09
17.55
60
21.92
EV/EBITx
39.83
42.65
48.71
48.96
55.59
55.80
50.93
50.33
46.54
42.88
31.81
50.33
48.84
43
7.56
FCF yield (avg)%
27.74
27.37
28.17
30.54
27.89
27.24
25.58
25.40
23.85
22.31
25.11
25.40
27.30
79
5.26
FCF margin%
3.50
4.82
6.34
8.01
9.07
12.03
12.69
10.41
9.87
11.00
13.03
11.00
9.47
68
0.235
FCF / Net incomex
1.496
1.690
1.860
1.924
2.143
2.592
2.754
2.853
2.825
2.913
0.711
2.825
2.368
63
6.45
ROIC%
5.11
7.41
5.19
5.49
6.26
7.11
9.40
10.42
12.74
13.38
5.16
10.42
7.26
67
16.04
Return on equity%
17.10
15.93
13.43
12.82
11.52
12.72
14.93
12.40
14.32
13.66
14.44
13.66
13.55
7
14.37
Return on assets%
30.00
29.19
27.78
25.26
22.94
22.36
19.91
20.73
22.13
22.85
28.11
22.13
22.90
11
0.46
EPS¥
1.88
1.91
1.89
2.21
2.44
2.47
2.62
2.58
2.86
2.76
0.49
2.49%
3.90%
—
19.12
EPS growth%
12.41
10.39
10.66
13.00
11.75
14.14
15.11
16.53
13.91
10.99
7.18
14.14
12.71
21
1.08
Bookvalue per sh¥
0.45
0.43
0.49
0.47
0.44
0.51
0.58
0.58
0.62
0.71
0.92
9.90%
4.19%
—
0.91
FCF per share¥
0.44
0.48
0.45
0.45
0.46
0.49
0.46
0.41
0.41
0.40
1.73
(2.74%)
(0.82%)
—
1.37
Dividend per sh¥
1.06
1.07
1.04
1.04
0.96
0.85
0.81
0.88
0.87
0.96
1.18
0.18%
(1.13%)
—
21.94
Div yield (avg)%
10.73
8.75
9.36
8.94
8.27
10.55
8.91
10.46
11.90
13.69
28.99
10.55
9.91
12
16.61
Payout ratio%
0.67
3.13
4.62
4.06
1.68
2.13
3.98
1.83
0.58
1.20
28.67
1.83
1.98
51
1.125
Shares (diluted)B
1.539
1.611
1.557
1.644
1.894
2.173
2.033
2.259
2.096
2.216
1.094
3.20%
3.32%
74
8.85
Buyback yield%
7.99
6.39
4.51
3.34
1.23
0.88
2.70
5.67
4.60
2.14
8.90
2.70
3.92
11
0.281
D/E ratiox
0.301
0.300
0.323
0.363
0.394
0.406
0.421
0.403
0.406
0.395
0.275
0.406
0.394
91
8.578
Enterprise value¥B
3.119
3.159
3.612
3.969
4.138
4.090
4.444
5.152
5.804
5.721
3.931
6.70%
7.24%
5
2.291
LT debt¥B
3.485
3.772
4.043
4.036
4.334
4.057
4.273
4.688
4.350
4.109
2.255
(1.06%)
1.55%
68
Revenue
¥11.59B
8.44%
1.00×
Cost of revenue
¥6.917B
8.96%
1.05×
Operating expenses
¥1.194B
7.15%
0.89×
Goodwill & intangibles
15.67%
Spread over hurdle
13.11%