1.758
Revenue¥B
1.457
1.568
1.663
1.814
1.924
2.096
2.294
2.486
2.632
2.797
1.803
7.77%
7.58%
39
10.78
Revenue growth%
5.51
2.86
4.89
4.37
5.18
6.16
8.76
7.49
6.65
6.56
24.79
6.65
5.84
76
19.25
Gross margin%
23.95
21.94
21.39
21.97
20.50
19.70
21.12
21.77
19.82
22.10
20.77
21.12
21.58
84
7.57
Operating margin%
6.92
5.07
4.32
1.79
1.55
2.66
2.45
1.31
0.40
0.40
7.89
1.31
2.12
70
5.26
Net margin%
23.98
24.74
25.57
27.64
25.57
25.53
27.21
24.69
26.66
27.77
20.34
26.66
25.57
70
12.51
P/E ratio (avg)x
30.05
28.69
33.10
34.77
34.14
39.73
41.18
42.84
49.25
52.83
19.36
42.84
37.25
13
28.11
EV/EBITx
29.72
27.10
28.51
29.73
30.55
29.58
27.55
25.98
28.99
30.92
37.72
28.99
29.28
66
11.10
FCF yield (avg)%
11.26
14.14
11.48
12.79
13.81
12.79
13.94
14.08
16.00
17.30
22.37
14.08
13.87
30
26.30
FCF margin%
32.84
30.81
32.96
34.75
34.94
35.38
34.10
32.52
30.95
31.10
13.13
32.52
32.90
8
1.036
FCF / Net incomex
0.166
0.160
0.148
0.136
0.140
0.143
0.150
0.156
0.156
0.144
1.347
0.150
0.149
37
28.19
ROIC%
10.13
10.57
10.08
12.67
9.95
11.80
13.68
12.82
10.46
9.78
4.52
11.80
10.51
78
5.78
Return on equity%
24.40
26.52
23.80
22.88
24.16
24.19
26.35
28.79
27.80
25.80
23.02
26.35
25.10
9
13.60
Return on assets%
7.56
5.08
6.96
6.18
8.79
9.00
9.64
11.75
14.74
13.58
29.28
11.75
8.89
21
0.26
EPS¥
0.37
0.36
0.32
0.30
0.31
0.27
0.25
0.23
0.26
0.28
0.27
(1.60%)
(1.85%)
—
8.52
EPS growth%
19.93
22.85
20.17
19.49
21.04
20.18
21.17
18.27
16.79
18.61
12.73
18.61
20.05
89
0.62
Bookvalue per sh¥
1.16
1.06
1.08
1.11
1.14
1.11
1.12
1.15
1.15
1.23
0.99
1.61%
0.08%
—
0.55
FCF per share¥
0.66
0.75
0.74
0.80
0.89
0.98
1.02
1.05
1.19
1.23
0.98
6.66%
7.33%
—
0.41
Dividend per sh¥
0.66
0.65
0.64
0.62
0.62
0.62
0.59
0.67
0.65
0.59
0.63
(0.90%)
(1.98%)
—
7.43
Div yield (avg)%
24.50
23.42
22.95
22.58
19.67
21.81
22.28
20.61
18.96
19.02
21.32
20.61
22.04
52
20.25
Payout ratio%
12.14
14.27
13.25
13.25
12.25
14.34
17.19
15.62
15.06
14.61
27.52
15.06
14.31
42
1.917
Shares (diluted)B
2.101
2.078
2.265
2.193
2.285
2.044
2.221
2.145
2.066
2.335
1.969
0.44%
1.41%
82
3.79
Buyback yield%
15.97
16.84
14.24
15.51
16.70
16.83
16.63
17.14
14.16
14.81
19.93
16.63
16.30
30
1.143
D/E ratiox
0.313
0.330
0.305
0.308
0.283
0.248
0.249
0.246
0.213
0.194
0.526
0.246
0.266
59
2.376
Enterprise value¥B
2.844
3.160
3.203
3.631
3.766
3.845
4.163
4.215
4.729
5.356
1.124
7.30%
6.09%
43
0.578
LT debt¥B
3.269
3.423
3.783
4.313
4.675
5.481
6.129
6.344
6.874
6.618
1.405
7.20%
7.45%
66
Revenue
¥2.797B
7.58%
1.00×
Cost of revenue
¥1.958B
7.58%
1.00×
Operating expenses
¥536.1M
7.47%
0.99×
Goodwill & intangibles
13.59%