1.443
Revenue¥B
4.005
4.089
4.187
4.322
4.556
4.730
4.926
5.127
5.236
5.399
1.539
3.45%
3.33%
27
11.96
Revenue growth%
23.52
25.28
26.43
26.13
26.86
27.91
25.62
24.50
27.44
24.55
16.97
25.62
25.88
62
23.62
Gross margin%
23.10
23.26
22.69
20.64
23.09
24.80
26.94
25.00
23.77
25.35
9.58
25.00
23.52
77
22.19
Operating margin%
22.56
20.36
18.67
17.77
18.81
20.72
21.90
19.07
19.37
16.41
8.65
19.37
19.22
24
16.34
Net margin%
11.80
9.17
8.74
9.32
8.72
7.71
6.08
5.67
4.17
5.52
23.34
5.67
8.22
31
24.07
P/E ratio (avg)x
8.897
8.868
8.790
7.988
8.481
8.154
7.612
7.713
8.398
8.141
29.90
8.141
8.276
8
27.34
EV/EBITx
20.16
21.42
22.17
21.35
20.38
19.69
20.77
21.54
21.47
22.46
7.104
21.47
21.38
16
22.30
FCF yield (avg)%
16.16
15.58
17.53
19.95
19.35
18.54
18.31
21.18
18.74
20.76
7.37
18.74
18.64
16
2.71
FCF margin%
23.14
24.75
27.50
25.48
24.18
21.69
19.38
17.50
20.38
17.65
22.92
19.38
22.42
58
1.441
FCF / Net incomex
1.524
1.645
1.615
1.585
1.791
1.700
1.751
1.735
1.759
1.913
0.863
1.751
1.718
46
4.10
ROIC%
6.85
8.45
7.70
8.35
8.43
9.57
6.57
7.26
5.25
7.89
20.07
7.26
7.80
67
19.54
Return on equity%
22.29
19.59
17.33
19.32
17.56
17.80
19.56
18.00
18.44
16.62
11.02
18.00
18.22
59
13.64
Return on assets%
15.18
16.58
18.03
17.22
15.71
14.32
14.87
11.89
13.54
11.66
10.74
13.54
15.02
49
2.81
EPS¥
3.71
3.87
3.68
3.29
3.15
3.18
3.03
3.25
2.75
2.73
3.11
(2.79%)
(3.98%)
—
7.58
EPS growth%
28.45
30.08
29.97
30.25
28.06
27.66
29.79
27.65
27.88
30.62
11.50
27.88
29.12
39
3.33
Bookvalue per sh¥
2.77
3.07
3.25
3.37
3.84
3.91
4.29
5.12
6.12
6.69
2.26
11.74%
9.97%
—
1.00
FCF per share¥
4.56
4.35
4.30
4.26
4.70
4.29
3.95
3.89
4.31
4.51
4.15
(0.85%)
0.28%
—
5.43
Dividend per sh¥
7.89
9.22
8.83
9.17
9.71
10.62
12.33
14.34
15.92
15.19
4.42
9.37%
8.49%
—
17.93
Div yield (avg)%
33.43
33.64
35.53
34.00
33.41
30.55
32.31
29.65
26.90
27.62
14.82
29.65
32.86
72
13.15
Payout ratio%
17.83
20.22
20.19
21.10
22.07
19.19
20.21
18.74
17.69
19.22
3.78
19.19
19.70
91
0.795
Shares (diluted)B
1.198
1.197
1.238
1.331
1.250
1.258
1.274
1.322
1.520
1.578
0.784
4.77%
3.43%
52
13.96
Buyback yield%
17.96
15.03
14.51
16.75
18.83
17.95
18.27
15.86
17.48
19.85
5.90
17.95
17.71
38
0.677
D/E ratiox
2.459
2.762
2.843
2.685
3.012
3.188
3.252
3.756
4.372
4.864
0.743
3.756
3.100
90
2.318
Enterprise value¥B
5.214
5.501
5.828
6.308
6.917
6.974
6.794
7.438
8.052
7.610
4.646
1.93%
3.47%
7
3.897
LT debt¥B
1.388
1.297
1.354
1.360
1.393
1.538
1.520
1.367
1.300
1.228
0.827
(2.49%)
(0.72%)
25
Revenue
¥5.399B
3.33%
1.00×
Cost of revenue
¥3.386B
3.63%
1.03×
Operating expenses
¥966.5M
2.69%
0.94×
Property and equipment
16.35%
Spread over hurdle
16.14%