1.012
Revenue¥B
1.038
1.089
1.192
1.267
1.354
1.461
1.568
1.688
1.813
1.951
1.066
7.58%
7.36%
59
24.32
Revenue growth%
11.61
14.32
13.57
11.93
14.30
13.27
13.87
16.56
17.13
14.61
13.64
14.61
14.08
16
14.30
Gross margin%
23.02
25.47
24.31
25.70
24.13
26.33
25.38
24.64
26.17
25.67
24.35
25.67
25.43
62
13.10
Operating margin%
15.54
14.06
15.97
18.34
17.45
16.24
13.89
13.47
10.98
10.25
25.35
13.47
14.80
57
21.94
Net margin%
28.55
28.89
27.24
25.74
23.59
21.31
21.71
24.70
25.03
23.54
16.42
23.54
24.87
64
30.07
P/E ratio (avg)x
18.08
16.25
16.74
15.70
14.85
15.02
13.06
12.15
10.76
10.89
34.88
12.15
14.94
80
15.85
EV/EBITx
47.95
46.47
51.36
56.74
60.04
64.56
73.41
83.35
90.71
81.98
28.67
81.98
62.30
26
9.35
FCF yield (avg)%
7.17
4.23
1.77
0.40
0.40
0.40
1.39
0.40
0.40
0.40
25.11
0.40
0.40
41
29.27
FCF margin%
15.95
16.30
19.12
16.46
18.99
17.45
19.94
22.58
24.99
24.75
3.63
22.58
19.05
92
0.869
FCF / Net incomex
1.111
1.234
1.364
1.448
1.362
1.450
1.418
1.508
1.594
1.642
1.786
1.508
1.433
73
3.21
ROIC%
12.24
11.06
9.57
10.50
12.46
11.14
13.91
12.55
13.21
15.89
2.08
13.21
12.35
28
27.47
Return on equity%
26.45
29.44
31.94
31.17
32.16
32.46
29.54
29.06
31.73
34.52
12.67
31.73
31.45
39
2.47
Return on assets%
26.36
25.89
27.28
28.18
27.20
28.61
25.64
26.62
25.24
28.19
8.05
26.62
26.91
91
0.04
EPS¥
0.20
0.19
0.21
0.21
0.22
0.25
0.29
0.30
0.33
0.31
0.04
7.37%
5.47%
—
26.65
EPS growth%
25.20
26.02
26.63
25.79
26.51
27.46
28.79
27.40
25.91
24.48
15.15
27.40
26.26
24
0.25
Bookvalue per sh¥
0.29
0.31
0.32
0.37
0.37
0.35
0.39
0.39
0.41
0.39
0.23
0.95%
3.64%
—
0.07
FCF per share¥
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.11
3.19%
0.78%
—
0.04
Dividend per sh¥
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.10
0.09
0.09
0.08
(2.58%)
1.80%
—
9.68
Div yield (avg)%
24.45
27.00
28.92
29.68
30.18
33.01
30.06
29.87
31.13
29.02
7.57
30.06
29.78
54
13.39
Payout ratio%
13.48
11.93
10.16
13.08
14.28
16.84
17.30
16.03
18.28
15.76
10.66
16.84
15.02
56
4.263
Shares (diluted)B
4.074
4.515
4.141
4.256
3.856
3.669
3.992
4.148
3.724
3.921
4.229
0.33%
(0.02%)
49
13.59
Buyback yield%
9.75
8.13
10.43
7.96
8.33
5.91
3.19
4.04
3.48
1.98
7.21
3.48
6.94
70
0.829
D/E ratiox
1.120
1.107
1.284
1.444
1.444
1.637
1.584
1.676
1.725
1.835
0.617
1.676
1.514
83
1.642
Enterprise value¥B
1.834
1.914
1.788
1.716
1.593
1.696
1.686
1.668
1.609
1.645
0.087
0.66%
(0.96%)
78
0.228
LT debt¥B
1.284
1.308
1.310
1.537
1.482
1.561
1.806
1.974
2.074
2.291
1.146
9.10%
7.06%
71
Revenue
¥1.951B
7.36%
1.00×
Cost of revenue
¥1.366B
7.36%
1.00×
Operating expenses
¥231.3M
7.72%
1.03×