2.275
Revenue¥B
1.562
1.684
1.823
1.932
2.114
2.248
2.351
2.547
2.706
2.932
2.492
6.76%
7.01%
69
2.86
Revenue growth%
24.11
25.51
23.08
25.63
25.87
24.92
23.14
24.26
25.41
26.34
24.38
24.92
25.16
28
14.02
Gross margin%
15.02
15.76
15.11
14.86
13.97
14.42
14.99
16.92
14.79
12.23
10.37
14.79
14.92
74
10.28
Operating margin%
13.27
12.24
10.91
9.92
9.00
10.98
13.16
15.66
17.85
18.42
24.06
15.66
12.70
50
23.74
Net margin%
14.53
12.34
11.01
10.18
7.56
10.16
8.69
8.07
8.32
5.87
6.94
8.32
9.43
82
32.31
P/E ratio (avg)x
41.02
48.64
48.08
49.42
48.47
50.32
52.38
56.62
59.25
69.90
9.669
56.62
49.87
46
18.53
EV/EBITx
10.24
11.12
11.67
11.37
10.60
9.546
9.162
8.877
8.612
7.574
20.06
8.877
9.894
15
17.23
FCF yield (avg)%
8.62
11.53
8.67
10.52
9.76
10.00
11.25
8.75
9.59
9.68
22.31
9.68
9.72
64
7.56
FCF margin%
17.07
14.53
16.64
16.54
16.33
15.61
16.54
13.65
12.98
11.32
6.23
13.65
15.97
15
0.405
FCF / Net incomex
1.970
1.975
2.106
2.268
2.332
2.610
2.957
3.220
3.257
3.462
0.855
3.220
2.471
10
26.78
ROIC%
27.90
27.86
28.17
26.26
24.82
26.95
29.25
31.99
31.63
30.30
13.72
30.30
28.03
79
27.55
Return on equity%
24.59
24.67
23.49
22.42
23.90
24.05
26.67
27.81
25.03
22.62
19.14
25.03
24.32
90
5.25
Return on assets%
23.68
26.28
24.72
22.51
21.72
22.19
23.10
21.80
21.76
24.04
2.02
22.19
22.81
67
0.26
EPS¥
0.35
0.38
0.40
0.42
0.45
0.45
0.50
0.54
0.53
0.56
0.27
4.33%
4.95%
—
3.75
EPS growth%
33.48
35.59
33.22
32.75
32.17
30.54
30.70
29.00
27.98
29.90
24.49
29.90
31.43
21
0.23
Bookvalue per sh¥
0.40
0.41
0.48
0.55
0.57
0.60
0.59
0.58
0.63
0.71
0.08
4.60%
6.10%
—
0.18
FCF per share¥
0.11
0.11
0.10
0.10
0.11
0.11
0.11
0.10
0.12
0.11
0.11
0.16%
1.20%
—
0.27
Dividend per sh¥
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.04
0.26
0.37%
(3.00%)
—
29.61
Div yield (avg)%
17.65
17.73
15.08
12.50
15.05
17.89
14.91
12.24
11.43
13.26
4.20
13.26
14.98
61
25.62
Payout ratio%
16.17
17.71
19.63
19.56
17.51
17.85
18.56
16.82
17.21
19.02
15.84
17.85
17.78
37
1.981
Shares (diluted)B
1.836
1.723
1.569
1.741
1.622
1.707
1.526
1.699
1.624
1.628
2.057
0.07%
(0.33%)
8
3.95
Buyback yield%
7.53
9.54
9.03
11.09
12.81
13.72
15.13
18.08
15.92
15.04
13.23
15.13
13.27
5
0.705
D/E ratiox
0.895
0.943
1.073
1.193
1.192
1.192
1.195
1.282
1.516
1.522
1.509
1.282
1.193
17
1.391
Enterprise value¥B
0.171
0.190
0.187
0.172
0.186
0.181
0.167
0.187
0.178
0.160
1.194
(3.01%)
0.33%
76
2.127
LT debt¥B
1.837
1.870
2.086
1.943
1.940
1.869
1.910
1.945
1.883
1.709
1.523
(2.50%)
0.49%
81
Revenue
¥2.932B
7.01%
1.00×
Cost of revenue
¥2.053B
7.01%
1.00×
Operating expenses
¥610.6M
6.97%
1.00×