1.947
Revenue¥B
1.642
1.743
1.839
1.967
2.123
2.255
2.404
2.571
2.713
2.853
2.006
6.09%
6.21%
12
17.71
Revenue growth%
10.49
11.31
8.90
5.97
4.52
3.01
2.15
4.81
6.34
6.93
17.35
4.81
6.16
39
4.19
Gross margin%
26.38
28.77
30.90
33.61
33.16
33.91
32.20
31.64
32.63
30.03
25.14
32.20
31.92
18
24.01
Operating margin%
34.45
35.54
34.06
35.02
36.11
38.74
41.59
38.83
40.79
38.78
19.82
38.83
37.42
85
26.04
Net margin%
18.24
19.79
18.08
19.19
21.46
22.57
21.93
19.89
22.73
24.82
28.05
22.57
20.67
55
8.713
P/E ratio (avg)x
9.935
10.57
11.49
13.87
13.59
13.58
14.24
14.89
17.73
21.20
7.994
14.89
13.73
26
11.86
EV/EBITx
40.65
43.65
42.32
48.34
56.09
57.97
65.89
62.92
70.50
81.00
9.200
65.89
57.03
90
19.98
FCF yield (avg)%
14.61
13.17
14.80
16.20
19.07
18.09
17.58
15.53
17.11
19.61
14.38
17.58
16.66
29
3.85
FCF margin%
32.37
30.77
29.29
30.14
28.48
29.26
29.24
27.65
30.41
29.56
28.68
29.26
29.42
41
0.626
FCF / Net incomex
1.716
1.938
2.008
2.071
2.484
2.725
2.932
2.823
3.112
3.685
0.951
2.932
2.605
27
18.38
ROIC%
12.70
11.60
8.90
11.51
10.97
8.84
10.05
10.74
12.75
12.54
27.13
10.74
11.24
16
7.14
Return on equity%
18.18
18.80
19.82
21.46
23.56
24.07
25.00
26.79
28.61
28.07
11.68
26.79
23.81
61
2.33
Return on assets%
6.25
5.70
5.60
6.29
3.80
6.07
3.33
5.25
4.31
2.82
3.22
4.31
5.42
21
0.76
EPS¥
0.21
0.18
0.16
0.16
0.16
0.17
0.17
0.17
0.16
0.16
0.80
(0.48%)
(4.28%)
—
24.56
EPS growth%
23.23
23.58
26.49
28.62
31.14
32.47
29.70
26.78
25.41
26.00
17.41
26.78
26.64
81
0.39
Bookvalue per sh¥
0.57
0.63
0.62
0.60
0.54
0.49
0.49
0.44
0.46
0.43
0.30
(4.56%)
(1.94%)
—
0.56
FCF per share¥
0.66
0.62
0.60
0.64
0.60
0.63
0.62
0.67
0.63
0.63
0.62
0.77%
0.99%
—
0.69
Dividend per sh¥
1.30
1.45
1.67
1.64
1.61
1.80
1.85
2.19
2.60
2.95
0.63
12.87%
9.83%
—
28.36
Div yield (avg)%
16.45
18.44
18.83
21.08
23.01
25.89
27.92
28.53
30.26
32.56
2.20
28.53
24.45
58
2.59
Payout ratio%
26.33
28.98
28.97
30.54
31.82
32.17
31.17
34.07
32.04
33.17
9.85
32.17
31.50
90
1.980
Shares (diluted)B
2.433
2.369
2.398
2.472
2.451
2.334
2.744
2.896
3.100
3.182
1.917
5.36%
3.73%
65
4.95
Buyback yield%
14.91
16.42
18.69
19.34
18.61
20.51
20.10
18.21
17.75
15.91
4.02
18.21
18.41
56
0.336
D/E ratiox
1.416
1.571
1.436
1.606
1.656
1.679
1.620
1.674
1.693
1.738
1.396
1.679
1.638
8
1,314
Enterprise value¥M
755.9
834.5
782.9
791.4
773.7
817.7
847.8
870.2
839.0
813.7
134.7
1.01%
(0.36%)
67
1.278
LT debt¥B
1.250
1.209
1.172
1.014
0.999
0.933
1.011
0.934
0.974
0.893
0.355
(2.21%)
(4.01%)
57
Revenue
¥2.853B
6.21%
1.00×
Cost of revenue
¥1.742B
6.28%
1.01×
Operating expenses
¥647.9M
6.36%
1.01×