2.739
Revenue¥B
4.033
4.283
4.554
4.825
5.183
5.355
5.593
5.978
6.393
6.804
3.025
5.59%
6.16%
20
29.92
Revenue growth%
14.72
14.62
13.35
11.69
9.09
7.80
6.05
6.07
6.79
6.99
29.84
6.79
8.45
39
15.19
Gross margin%
9.47
11.80
12.59
11.77
12.44
14.17
14.80
17.77
16.28
16.30
10.05
16.28
13.38
54
29.40
Operating margin%
32.12
32.52
30.48
29.42
29.24
28.60
31.14
33.26
32.31
30.12
16.66
31.14
30.81
55
12.20
Net margin%
2.49
5.19
3.78
4.89
6.70
7.82
9.73
8.13
6.03
6.37
11.61
7.82
6.20
55
17.52
P/E ratio (avg)x
39.48
42.87
44.18
45.08
43.42
48.52
49.98
54.38
58.72
52.76
25.02
52.76
46.80
31
13.37
EV/EBITx
40.35
42.10
45.84
47.39
53.68
56.50
65.05
75.50
85.30
81.72
26.52
75.50
55.09
22
29.39
FCF yield (avg)%
14.65
17.56
19.13
16.43
16.18
15.16
12.93
11.89
12.19
10.41
3.12
12.19
14.91
76
20.61
FCF margin%
5.08
4.43
6.91
4.69
5.59
8.56
10.32
8.58
9.42
8.69
5.35
8.69
7.74
57
1.747
FCF / Net incomex
1.158
1.183
1.342
1.520
1.773
1.779
1.840
2.003
2.073
2.444
0.125
2.003
1.776
88
21.02
ROIC%
19.06
16.39
15.80
13.35
15.49
17.49
17.99
18.02
17.21
19.31
6.19
17.99
17.35
18
6.41
Return on equity%
4.53
3.25
0.96
1.78
1.46
0.40
0.40
1.19
1.05
1.02
17.72
1.02
1.12
73
28.86
Return on assets%
18.95
19.96
20.47
20.02
22.36
20.64
17.67
16.93
15.21
14.64
8.83
16.93
19.45
14
0.68
EPS¥
1.80
2.18
2.40
2.85
2.80
2.85
3.39
4.06
4.45
5.17
0.74
13.08%
12.95%
—
11.61
EPS growth%
11.55
9.41
11.89
10.60
7.98
8.02
10.86
10.08
11.92
9.64
27.90
10.08
10.34
73
0.55
Bookvalue per sh¥
0.99
1.06
0.96
1.06
1.08
1.02
0.94
0.98
1.04
1.06
0.76
(0.41%)
1.48%
—
0.41
FCF per share¥
0.47
0.53
0.55
0.64
0.69
0.76
0.76
0.83
0.86
0.92
0.67
5.82%
7.63%
—
0.21
Dividend per sh¥
0.41
0.43
0.42
0.43
0.47
0.50
0.58
0.63
0.59
0.59
0.33
4.78%
3.69%
—
5.53
Div yield (avg)%
21.72
20.58
20.53
18.78
16.10
16.71
15.72
17.84
19.40
21.23
28.23
17.84
19.09
28
14.54
Payout ratio%
10.36
7.81
10.38
12.70
12.04
9.43
10.43
9.83
9.31
9.16
21.60
9.43
10.09
88
1.262
Shares (diluted)B
1.883
2.117
2.152
2.482
2.346
2.594
3.004
3.534
3.521
3.341
1.249
7.33%
6.84%
64
7.97
Buyback yield%
26.19
25.64
22.84
22.31
22.41
24.59
26.88
27.30
27.94
26.51
26.71
26.88
25.92
62
1.507
D/E ratiox
0.082
0.077
0.079
0.086
0.090
0.095
0.082
0.084
0.075
0.075
1.093
0.082
0.082
84
3.960
Enterprise value¥B
1.032
1.020
1.094
1.150
0.984
0.910
0.938
0.886
0.925
0.788
3.225
(4.36%)
(3.39%)
26
4.307
LT debt¥B
2.053
1.866
1.811
1.730
1.660
1.843
1.718
1.743
1.651
1.791
4.725
1.53%
(0.10%)
12
Revenue
¥6.804B
6.16%
1.00×
Cost of revenue
¥2.954B
5.94%
0.98×
Operating expenses
¥1.590B
6.39%
1.02×
Goodwill & intangibles
18.25%
Property and equipment
17.72%
Spread over hurdle
14.94%