2.415
Revenue¥B
1.418
1.520
1.605
1.751
1.848
1.954
2.136
2.303
2.508
2.640
2.692
7.40%
7.25%
58
19.61
Revenue growth%
25.19
23.19
21.22
23.79
22.40
20.38
21.61
21.66
20.94
23.35
5.75
21.61
22.03
40
24.25
Gross margin%
8.71
7.92
5.42
3.11
1.48
2.87
1.86
3.87
2.01
0.40
24.72
2.01
2.99
82
23.58
Operating margin%
12.12
9.50
8.78
11.58
14.33
13.07
11.50
10.45
11.93
14.75
17.09
11.93
11.76
39
25.83
Net margin%
24.78
22.25
22.81
22.32
22.64
23.55
21.43
19.05
16.22
16.63
27.36
19.05
22.28
26
24.10
P/E ratio (avg)x
15.88
15.71
14.86
14.74
14.00
15.01
15.05
16.67
16.23
16.19
22.33
16.19
15.38
85
27.29
EV/EBITx
40.69
44.44
45.08
46.50
46.84
55.93
60.53
63.70
63.40
72.96
10.01
63.40
51.39
44
6.58
FCF yield (avg)%
14.10
13.13
14.11
12.50
13.83
13.40
15.10
14.49
16.36
19.31
23.60
15.10
14.11
27
18.07
FCF margin%
14.29
15.31
17.03
17.74
17.08
14.61
16.59
18.99
19.84
17.45
9.89
17.45
17.05
29
0.782
FCF / Net incomex
2.248
2.356
2.724
3.203
3.350
3.294
3.406
3.695
4.217
4.884
0.729
3.695
3.322
22
12.05
ROIC%
24.16
23.92
26.33
27.61
30.06
32.68
30.99
30.34
28.13
26.93
2.51
30.34
27.87
36
4.60
Return on equity%
16.73
18.11
19.80
17.38
19.39
19.52
19.66
16.68
16.17
17.27
5.28
17.27
17.74
54
26.07
Return on assets%
5.73
7.33
7.33
8.19
6.90
9.13
10.55
9.58
8.72
6.96
21.21
9.13
7.76
48
0.52
EPS¥
1.71
1.74
2.04
2.06
2.10
2.18
2.56
2.79
3.36
3.56
0.53
11.11%
9.67%
—
27.69
EPS growth%
8.15
7.97
6.21
3.55
0.77
1.09
0.40
0.58
2.34
0.89
25.84
0.89
1.71
59
1.43
Bookvalue per sh¥
1.87
1.93
2.04
2.42
2.73
3.16
3.51
3.79
4.34
4.64
1.16
11.23%
11.68%
—
0.69
FCF per share¥
0.57
0.61
0.60
0.71
0.70
0.78
0.76
0.81
0.78
0.92
0.75
5.46%
4.58%
—
1.44
Dividend per sh¥
1.40
1.55
1.56
1.67
1.65
1.64
1.66
1.62
1.90
1.95
1.46
3.47%
5.23%
—
16.98
Div yield (avg)%
29.07
27.82
27.62
26.11
27.53
27.10
29.50
29.16
27.29
29.33
28.14
29.16
27.72
19
13.11
Payout ratio%
21.70
19.06
19.29
19.94
21.20
20.98
19.69
17.70
20.12
18.93
18.31
19.69
19.82
38
0.999
Shares (diluted)B
1.180
1.215
1.192
1.392
1.369
1.662
1.751
1.923
2.322
2.396
0.977
11.84%
7.23%
12
10.20
Buyback yield%
7.93
5.08
5.05
4.17
4.68
3.46
3.07
6.04
8.11
9.75
4.84
6.04
5.06
30
1.219
D/E ratiox
1.248
1.263
1.274
1.358
1.316
1.456
1.580
1.612
1.633
1.602
1.729
1.602
1.407
27
1.781
Enterprise value¥B
0.714
0.832
0.910
0.932
1.056
1.165
1.305
1.272
1.517
1.786
1.879
11.10%
10.05%
6
0.212
LT debt¥B
0.428
0.482
0.536
0.548
0.620
0.677
0.632
0.714
0.797
0.901
2.487
7.76%
9.07%
25
Revenue
¥2.640B
7.25%
1.00×
Cost of revenue
¥1.534B
7.04%
0.98×
Operating expenses
¥279.1M
8.03%
1.08×
Cash and investments
16.92%