1.440
Revenue¥B
1.043
1.093
1.150
1.244
1.317
1.407
1.509
1.594
1.678
1.776
1.485
6.16%
5.82%
23
9.67
Revenue growth%
21.64
22.43
21.68
24.30
25.09
22.15
24.23
21.80
19.10
17.13
16.98
21.80
21.97
40
21.19
Gross margin%
21.17
23.19
21.26
19.09
16.17
19.11
19.60
21.93
20.74
23.46
19.93
20.74
20.96
43
8.67
Operating margin%
21.42
24.15
21.26
23.61
24.14
24.67
23.67
22.57
22.60
20.45
4.42
22.60
23.10
69
4.53
Net margin%
23.55
25.42
22.52
24.57
22.84
22.03
23.72
25.87
24.87
23.53
20.10
23.72
23.63
60
21.10
P/E ratio (avg)x
45.41
46.59
52.14
55.78
59.57
61.03
62.91
64.38
63.32
75.63
19.29
63.32
60.30
95
8.984
EV/EBITx
22.42
21.83
23.19
25.28
24.58
24.51
26.62
30.76
35.42
35.06
22.78
30.76
24.93
20
3.68
FCF yield (avg)%
8.18
7.12
6.39
6.55
8.92
11.14
12.57
12.33
9.66
8.96
3.36
11.14
8.94
66
28.97
FCF margin%
11.18
10.48
10.22
10.42
8.47
9.24
7.94
8.45
10.91
7.92
10.36
8.45
9.73
60
0.292
FCF / Net incomex
0.263
0.291
0.317
0.312
0.358
0.355
0.349
0.404
0.399
0.410
0.894
0.399
0.352
93
24.74
ROIC%
2.00
0.79
2.30
1.33
0.40
0.40
0.40
2.18
0.41
0.40
26.66
0.40
0.60
30
4.31
Return on equity%
25.69
28.48
28.42
28.75
29.64
31.30
30.95
31.51
33.36
34.86
8.46
31.51
30.30
21
2.45
Return on assets%
8.92
6.12
8.06
8.27
9.46
8.16
10.71
13.32
13.86
12.64
3.04
12.64
9.19
81
0.22
EPS¥
0.27
0.29
0.28
0.30
0.29
0.27
0.27
0.26
0.24
0.27
0.23
(1.86%)
0.18%
—
8.93
EPS growth%
11.61
13.41
14.44
13.80
16.27
16.27
17.62
18.67
16.56
14.93
10.14
16.56
15.60
86
0.23
Bookvalue per sh¥
0.36
0.36
0.33
0.36
0.36
0.36
0.32
0.35
0.32
0.31
0.47
(2.98%)
(1.95%)
—
0.50
FCF per share¥
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.07
0.07
0.06
0.08
(1.39%)
(2.68%)
—
0.30
Dividend per sh¥
0.71
0.80
0.91
1.04
1.07
1.10
1.31
1.38
1.57
1.77
0.38
10.50%
11.15%
—
9.60
Div yield (avg)%
12.25
11.41
12.92
12.93
12.98
15.55
16.15
18.62
18.96
19.20
3.09
18.62
14.27
85
9.90
Payout ratio%
30.62
29.67
28.07
26.58
23.64
23.99
26.23
25.22
25.58
25.64
3.57
25.58
25.94
72
1.811
Shares (diluted)B
1.931
2.017
1.998
2.130
2.367
2.549
2.936
3.117
3.048
2.856
1.769
3.82%
3.45%
33
16.57
Buyback yield%
23.39
24.92
25.03
23.39
24.50
26.31
26.60
25.90
27.46
27.80
13.80
26.60
25.46
14
1.248
D/E ratiox
0.998
1.009
0.948
0.843
0.775
0.755
0.706
0.618
0.614
0.682
0.684
0.682
0.765
45
0.876
Enterprise value¥B
1.064
1.221
1.372
1.349
1.563
1.501
1.574
1.523
1.785
1.868
1.946
3.63%
7.10%
62
0.940
LT debt¥B
2.808
3.383
3.999
4.420
4.770
5.260
5.203
5.397
5.591
6.285
1.806
5.67%
10.35%
11
Revenue
¥1.776B
5.82%
1.00×
Cost of revenue
¥911.2M
5.77%
1.00×
Operating expenses
¥449.2M
6.04%
1.02×
Goodwill & intangibles
14.09%