3.674
Revenue¥B
3.071
3.333
3.534
3.806
4.012
4.330
4.676
5.029
5.323
5.746
3.841
7.45%
7.17%
85
17.47
Revenue growth%
23.69
22.10
22.47
23.20
24.76
24.23
26.40
24.93
25.25
23.70
21.21
24.93
23.96
57
5.37
Gross margin%
12.23
11.18
12.94
12.04
11.27
13.29
11.73
11.74
13.99
14.44
4.85
13.29
12.14
82
12.49
Operating margin%
25.79
26.43
23.66
23.48
24.08
22.08
24.65
22.86
21.06
21.15
17.16
22.08
23.57
32
11.27
Net margin%
5.54
2.59
2.34
2.97
1.22
0.40
0.59
2.69
1.29
3.29
3.63
1.29
2.47
10
19.93
P/E ratio (avg)x
35.71
39.71
46.54
51.65
48.78
51.52
55.47
54.02
62.52
60.40
14.08
55.47
51.58
50
15.18
EV/EBITx
19.40
18.60
21.08
24.14
22.57
22.74
24.84
28.55
26.74
25.66
15.21
25.66
23.44
16
19.06
FCF yield (avg)%
23.90
26.13
25.08
26.77
25.43
26.79
24.20
26.56
27.26
25.68
24.44
26.56
25.90
63
17.56
FCF margin%
29.30
31.59
29.14
27.83
30.73
29.44
30.22
30.89
28.90
26.30
19.17
29.44
29.37
60
1.691
FCF / Net incomex
1.605
1.864
2.103
2.393
2.293
2.157
2.100
2.211
2.107
2.146
0.552
2.146
2.127
91
23.19
ROIC%
23.72
21.78
19.14
18.34
19.71
20.60
23.44
24.45
23.31
25.04
24.39
23.44
22.54
94
3.68
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.44
0.40
26.58
0.40
0.40
20
21.45
Return on assets%
10.92
12.20
11.89
13.29
11.36
9.48
10.17
8.47
10.62
12.18
13.39
10.17
11.14
51
0.79
EPS¥
0.81
0.83
0.81
0.91
0.88
0.99
0.93
0.89
0.84
0.78
0.87
(2.40%)
(0.54%)
—
9.52
EPS growth%
18.53
19.05
21.10
19.40
17.46
17.12
18.21
20.47
21.63
20.86
18.49
20.47
19.23
38
0.85
Bookvalue per sh¥
0.56
0.52
0.51
0.57
0.60
0.60
0.65
0.72
0.74
0.84
0.79
6.95%
4.18%
—
0.58
FCF per share¥
1.13
1.30
1.49
1.47
1.62
1.87
1.91
2.02
2.00
2.06
0.23
4.95%
7.49%
—
0.77
Dividend per sh¥
1.02
1.08
1.12
1.14
0.96
0.91
0.95
0.99
0.94
0.91
0.41
(1.13%)
(0.37%)
—
16.22
Div yield (avg)%
20.42
18.08
18.74
19.45
17.59
17.18
18.42
17.08
17.91
18.52
17.89
17.91
18.25
39
21.22
Payout ratio%
13.09
11.90
13.53
15.13
15.52
15.20
15.49
16.26
16.63
17.70
2.10
16.26
15.35
42
2.821
Shares (diluted)B
2.956
3.408
3.453
3.813
3.796
4.168
4.443
4.911
5.019
5.548
2.837
7.88%
6.60%
82
3.42
Buyback yield%
25.52
26.33
24.88
26.96
24.03
21.96
20.33
22.33
20.40
21.81
10.74
21.81
23.18
94
0.423
D/E ratiox
1.966
1.991
2.244
2.105
2.280
2.294
2.551
2.614
2.470
2.441
0.738
2.470
2.287
90
5.773
Enterprise value¥B
2.212
2.162
1.955
1.734
1.575
1.382
1.345
1.146
1.145
0.994
4.119
(8.78%)
(8.05%)
11
2.539
LT debt¥B
3.278
3.039
3.394
3.670
3.321
3.529
3.217
2.911
3.201
3.331
0.668
0.06%
(0.44%)
77
Revenue
¥5.746B
7.17%
1.00×
Cost of revenue
¥3.847B
7.28%
1.01×
Operating expenses
¥670.1M
6.76%
0.96×