2.744
Revenue¥B
3.596
3.726
3.783
3.885
3.994
4.161
4.321
4.556
4.763
4.893
2.867
4.14%
3.34%
11
22.36
Revenue growth%
18.71
19.62
19.91
19.53
17.80
17.23
17.81
15.74
16.06
14.58
2.10
16.06
17.81
27
11.62
Gross margin%
18.31
21.09
20.05
22.98
21.92
23.37
24.07
25.99
25.20
24.24
22.46
24.24
23.18
66
2.24
Operating margin%
28.47
27.45
24.89
24.39
22.95
20.59
19.60
22.48
23.82
25.33
3.82
22.48
24.11
29
7.94
Net margin%
18.94
19.99
17.55
15.24
17.41
14.91
13.88
10.90
9.37
7.85
16.76
10.90
15.07
80
31.95
P/E ratio (avg)x
25.03
27.39
27.32
27.13
30.62
33.53
32.93
31.77
30.17
28.61
30.73
31.77
29.39
19
23.02
EV/EBITx
14.49
15.11
15.44
15.00
15.54
15.09
17.02
16.35
18.48
20.33
37.64
17.02
15.49
30
29.64
FCF yield (avg)%
26.71
24.49
26.82
26.09
24.48
26.75
29.28
28.17
25.23
25.04
22.78
26.75
26.40
81
5.53
FCF margin%
19.04
19.10
20.92
19.50
22.25
24.35
24.41
27.36
26.66
28.10
12.05
26.66
23.30
66
0.325
FCF / Net incomex
0.765
0.833
0.781
0.854
0.924
0.902
0.878
0.858
0.827
0.900
0.860
0.878
0.856
91
17.79
ROIC%
5.91
7.68
6.46
6.84
9.08
10.16
7.78
6.17
3.83
3.68
21.94
6.17
6.65
40
21.24
Return on equity%
7.00
5.94
7.45
7.89
7.37
7.69
7.00
9.12
12.07
13.33
4.59
9.12
7.57
75
2.43
Return on assets%
7.92
6.75
5.18
2.87
1.18
1.95
3.79
3.17
2.75
4.43
5.68
3.17
3.48
80
0.24
EPS¥
0.43
0.39
0.43
0.44
0.49
0.47
0.48
0.43
0.43
0.44
0.27
(2.15%)
0.82%
—
21.16
EPS growth%
6.66
7.36
6.99
4.40
1.86
2.23
4.44
3.50
3.94
2.16
18.65
3.50
4.17
41
0.35
Bookvalue per sh¥
0.35
0.34
0.39
0.41
0.45
0.42
0.47
0.47
0.50
0.46
0.26
0.49%
2.66%
—
0.37
FCF per share¥
0.25
0.26
0.28
0.32
0.31
0.32
0.35
0.34
0.35
0.42
0.11
6.15%
4.58%
—
0.31
Dividend per sh¥
0.42
0.47
0.49
0.52
0.55
0.52
0.53
0.49
0.53
0.59
0.47
1.54%
4.67%
—
8.92
Div yield (avg)%
30.10
31.17
31.22
33.61
33.33
33.12
34.19
32.05
31.06
30.10
8.44
32.05
31.64
81
10.89
Payout ratio%
6.56
7.69
6.11
8.51
5.93
4.83
3.31
1.41
1.36
0.88
2.76
1.41
5.38
6
6.550
Shares (diluted)B
8.388
8.605
8.925
9.241
10.98
11.65
11.73
11.74
13.23
13.83
6.604
4.72%
4.84%
15
23.62
Buyback yield%
21.06
23.90
24.60
26.50
26.33
24.92
24.78
27.23
25.08
26.18
8.59
25.08
25.00
30
1.695
D/E ratiox
1.224
1.421
1.481
1.703
1.972
1.907
2.176
2.097
2.089
2.150
1.043
2.097
1.940
87
5.023
Enterprise value¥B
5.211
5.390
5.216
5.374
6.163
6.913
6.617
7.237
7.977
7.564
5.072
4.18%
5.40%
95
3.815
LT debt¥B
0.606
0.665
0.655
0.634
0.748
0.853
0.981
0.947
1.138
1.242
3.882
10.67%
8.79%
69
Revenue
¥4.893B
3.34%
1.00×
Cost of revenue
¥2.812B
3.70%
1.04×
Operating expenses
¥1.050B
2.92%
0.96×
Goodwill & intangibles
14.65%