6.331
Revenue¥B
2.668
2.836
3.105
3.299
3.498
3.803
4.149
4.515
4.961
5.421
6.676
9.16%
7.89%
45
24.37
Revenue growth%
25.70
25.56
28.00
27.66
25.15
23.71
22.47
23.92
23.56
25.07
2.16
23.71
25.11
61
24.52
Gross margin%
10.24
10.78
12.98
12.27
15.26
12.65
13.74
12.88
12.12
13.62
7.56
12.88
12.76
12
6.63
Operating margin%
5.94
4.25
6.99
7.96
10.87
9.54
7.90
9.20
10.47
8.54
15.34
9.20
8.25
88
12.53
Net margin%
20.83
23.10
24.23
24.22
26.17
26.84
29.05
31.21
33.70
31.17
17.36
31.17
26.51
55
13.20
P/E ratio (avg)x
43.57
42.25
39.39
38.53
39.27
39.92
37.67
38.95
39.63
43.77
10.90
39.63
39.51
71
19.44
EV/EBITx
32.97
31.65
34.76
34.94
38.64
39.96
42.47
41.32
44.87
44.82
11.99
42.47
39.30
52
13.74
FCF yield (avg)%
27.15
26.13
26.79
25.31
28.02
28.60
27.63
26.54
25.01
27.84
22.35
27.63
26.97
37
15.13
FCF margin%
1.70
0.40
0.62
0.40
0.96
2.96
0.85
0.40
0.40
1.85
2.35
0.85
0.73
50
0.506
FCF / Net incomex
0.383
0.425
0.498
0.554
0.551
0.586
0.644
0.613
0.630
0.617
0.115
0.617
0.570
93
13.16
ROIC%
9.95
8.30
6.53
8.72
10.93
13.73
16.08
18.21
20.06
21.91
23.35
18.21
12.33
59
22.13
Return on equity%
12.89
12.91
12.23
10.20
8.23
8.47
9.21
12.08
11.97
14.53
19.84
11.97
12.02
36
4.69
Return on assets%
24.16
22.73
21.64
23.17
23.77
25.84
27.22
26.08
26.38
28.41
19.14
26.38
25.00
86
1.00
EPS¥
0.46
0.41
0.40
0.41
0.44
0.45
0.49
0.53
0.54
0.49
1.10
2.43%
(0.57%)
—
16.43
EPS growth%
13.03
12.16
14.69
16.86
15.28
15.61
12.69
15.26
17.64
20.30
24.15
15.61
15.27
43
0.90
Bookvalue per sh¥
1.34
1.45
1.55
1.61
1.47
1.37
1.46
1.40
1.60
1.78
1.04
3.85%
2.43%
—
0.47
FCF per share¥
0.88
0.95
1.03
1.20
1.33
1.54
1.83
2.02
1.98
2.14
0.25
10.03%
10.76%
—
1.10
Dividend per sh¥
0.24
0.24
0.26
0.26
0.26
0.22
0.19
0.17
0.17
0.15
1.05
(10.37%)
(4.58%)
—
16.14
Div yield (avg)%
4.68
7.43
5.92
7.72
8.11
5.64
3.43
6.10
3.96
6.59
26.40
5.64
6.01
21
3.14
Payout ratio%
14.69
15.01
13.16
15.20
17.84
19.14
21.09
24.04
26.98
28.49
14.40
24.04
18.49
43
5.615
Shares (diluted)B
6.283
6.183
7.138
6.955
7.438
7.375
8.306
9.035
8.687
9.378
5.668
4.75%
4.25%
84
10.39
Buyback yield%
2.33
4.46
2.34
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.14
0.40
0.40
27
1.074
D/E ratiox
0.961
0.891
0.890
0.870
0.857
0.964
0.997
1.008
1.109
1.092
0.123
1.008
0.962
8
1.401
Enterprise value¥B
5.705
5.796
6.771
7.372
8.430
9.525
10.91
11.24
11.98
11.95
4.210
7.22%
9.27%
91
1.214
LT debt¥B
0.622
0.643
0.764
0.880
1.001
1.162
1.327
1.407
1.522
1.594
4.466
9.75%
9.87%
62
Revenue
¥5.421B
7.89%
1.00×
Cost of revenue
¥3.373B
7.87%
1.00×
Operating expenses
¥524.1M
7.69%
0.98×
Cash and investments
20.12%
Spread over hurdle
19.79%