1.497
Revenue¥B
3.939
4.089
4.245
4.452
4.694
4.988
5.285
5.625
5.872
6.030
1.594
5.14%
5.01%
28
10.45
Revenue growth%
30.79
32.40
31.53
32.27
34.63
32.07
34.56
33.38
36.05
34.75
20.76
34.56
32.89
38
11.87
Gross margin%
29.56
27.31
26.15
23.18
26.12
26.65
29.23
27.67
26.81
25.05
21.64
26.81
26.73
52
29.48
Operating margin%
24.63
26.66
28.70
27.52
29.77
29.70
27.95
30.95
33.47
33.86
3.56
30.95
29.20
41
5.09
Net margin%
6.23
4.36
5.67
6.00
4.61
3.69
1.26
0.40
0.40
1.35
17.42
1.26
4.03
79
6.018
P/E ratio (avg)x
36.85
42.92
46.01
46.98
51.85
50.49
49.55
56.95
60.36
67.71
9.365
56.95
50.02
22
27.52
EV/EBITx
10.79
10.47
10.92
11.60
11.57
10.36
10.74
9.277
10.12
10.84
30.43
10.36
10.77
58
8.61
FCF yield (avg)%
24.53
25.14
24.12
24.89
26.85
23.92
24.40
24.20
25.69
23.42
7.52
24.20
24.46
61
11.11
FCF margin%
18.74
18.52
16.02
16.61
18.64
17.66
18.34
17.08
16.48
15.14
23.98
17.08
17.37
81
0.117
FCF / Net incomex
1.112
1.294
1.384
1.539
1.469
1.495
1.622
1.821
1.998
2.167
0.778
1.821
1.517
68
6.33
ROIC%
20.76
18.28
20.78
18.17
19.92
20.78
18.73
17.31
15.04
14.55
2.71
17.31
18.51
32
6.31
Return on equity%
20.73
18.13
20.38
18.26
17.28
17.55
18.87
17.23
16.44
14.73
10.52
17.23
17.84
53
27.82
Return on assets%
17.32
18.82
17.29
14.38
15.54
14.49
14.26
14.39
12.93
11.34
19.24
14.26
14.44
65
0.13
EPS¥
0.14
0.12
0.11
0.12
0.13
0.12
0.12
0.13
0.12
0.11
0.15
(3.08%)
(3.14%)
—
21.19
EPS growth%
2.05
2.29
1.66
4.60
2.36
4.85
4.26
1.27
0.40
0.40
25.92
1.27
2.17
56
0.07
Bookvalue per sh¥
0.09
0.09
0.10
0.09
0.09
0.08
0.09
0.10
0.11
0.10
0.20
2.32%
2.19%
—
0.16
FCF per share¥
0.19
0.18
0.21
0.24
0.26
0.26
0.27
0.30
0.31
0.36
0.10
6.91%
8.37%
—
0.22
Dividend per sh¥
0.20
0.20
0.18
0.18
0.20
0.20
0.19
0.20
0.20
0.21
0.21
1.13%
(0.42%)
—
28.59
Div yield (avg)%
11.16
9.86
9.49
8.56
7.12
6.56
5.05
6.21
4.62
4.49
26.57
5.05
6.84
8
5.14
Payout ratio%
12.62
10.77
10.58
9.84
7.71
7.33
4.75
5.42
2.63
3.45
7.15
4.75
7.52
10
5.299
Shares (diluted)B
6.331
7.016
6.989
6.228
5.824
5.528
4.909
5.211
5.491
5.814
5.419
(0.03%)
(0.02%)
63
14.99
Buyback yield%
18.81
19.22
17.47
15.11
12.44
14.05
13.87
15.11
13.19
15.36
12.74
14.05
15.11
39
0.189
D/E ratiox
1.567
1.553
1.781
2.042
2.016
2.041
2.357
2.318
2.153
2.261
1.214
2.261
2.041
33
1.590
Enterprise value¥B
6.114
7.212
8.193
8.612
9.704
10.74
12.25
12.84
13.47
16.00
3.816
10.52%
11.76%
44
1.667
LT debt¥B
0.963
1.103
1.133
1.263
1.477
1.477
1.399
1.562
1.711
1.870
4.366
4.83%
6.26%
11
Revenue
¥6.030B
5.01%
1.00×
Cost of revenue
¥4.221B
5.01%
1.00×
Operating expenses
¥1.031B
4.79%
0.98×
Property and equipment
18.42%