1.224
Revenue¥B
3.034
3.031
3.129
3.218
3.352
3.405
3.392
3.441
3.472
3.475
1.260
0.72%
1.41%
85
18.70
Revenue growth%
14.12
16.98
14.57
16.91
15.65
14.59
16.79
15.14
14.19
14.62
21.66
14.62
14.88
9
28.46
Gross margin%
25.57
23.77
21.91
20.61
18.88
19.30
22.18
23.70
22.35
19.45
24.89
22.18
22.04
35
26.01
Operating margin%
20.85
21.55
19.35
21.10
20.73
23.70
22.51
21.71
21.47
20.07
22.11
21.71
21.28
40
12.95
Net margin%
25.64
28.47
26.96
24.74
27.13
28.21
28.99
28.61
27.34
28.81
15.42
28.61
27.77
15
35.75
P/E ratio (avg)x
35.06
38.61
42.05
40.73
40.95
41.07
43.94
47.63
46.19
53.24
18.07
46.19
41.56
17
24.49
EV/EBITx
14.88
15.67
15.95
15.59
13.22
11.22
9.920
9.031
9.320
7.877
26.48
9.320
12.22
94
8.43
FCF yield (avg)%
11.33
12.54
15.16
14.23
13.28
15.98
15.62
14.71
13.55
14.59
8.42
14.71
14.41
31
11.58
FCF margin%
16.09
14.70
15.30
15.06
12.51
11.64
9.47
8.41
7.23
5.50
16.57
8.41
12.08
32
0.270
FCF / Net incomex
2.652
3.080
3.242
3.388
3.683
4.032
3.858
3.811
4.065
4.346
1.288
4.032
3.747
90
15.62
ROIC%
14.03
16.19
17.39
15.45
17.49
18.32
16.88
19.72
21.75
22.29
14.72
19.72
17.44
43
25.26
Return on equity%
4.43
2.73
4.41
6.00
4.36
1.90
4.13
5.94
8.24
7.59
17.25
5.94
4.42
20
24.95
Return on assets%
18.02
15.34
16.35
13.79
14.96
17.10
17.17
18.94
17.57
20.06
22.00
17.57
17.14
13
0.52
EPS¥
0.46
0.46
0.49
0.48
0.52
0.57
0.65
0.70
0.73
0.78
0.56
8.29%
6.69%
—
20.18
EPS growth%
6.64
4.61
2.65
0.40
0.40
0.85
0.40
0.40
0.40
0.40
2.51
0.40
0.40
26
0.39
Bookvalue per sh¥
0.99
1.04
1.18
1.17
1.24
1.20
1.41
1.56
1.63
1.77
0.19
7.31%
6.18%
—
0.47
FCF per share¥
0.91
1.02
1.12
1.26
1.34
1.58
1.80
2.03
2.43
2.85
0.58
16.36%
14.15%
—
0.68
Dividend per sh¥
0.33
0.33
0.37
0.39
0.43
0.48
0.52
0.52
0.54
0.63
0.26
8.09%
6.96%
—
9.21
Div yield (avg)%
13.18
13.80
15.19
15.14
15.53
17.58
19.26
21.28
18.90
16.31
10.98
18.90
15.92
23
3.96
Payout ratio%
13.17
13.30
15.77
13.95
11.61
11.78
12.19
12.17
14.83
13.67
8.80
12.19
13.23
60
2.588
Shares (diluted)B
3.781
3.792
4.231
4.431
5.147
5.010
5.708
6.454
7.018
7.095
2.669
6.63%
7.50%
34
8.36
Buyback yield%
15.01
14.58
13.60
14.15
13.89
12.52
14.85
16.12
16.33
15.25
25.28
15.25
14.71
37
0.670
D/E ratiox
1.018
1.163
1.195
1.109
1.041
1.154
1.274
1.222
1.310
1.438
0.855
1.274
1.179
49
1.643
Enterprise value¥B
0.734
0.660
0.597
0.597
0.659
0.641
0.611
0.599
0.545
0.538
1.210
(3.96%)
(2.64%)
37
1.442
LT debt¥B
1.937
1.761
1.561
1.532
1.662
1.492
1.550
1.660
1.802
1.945
2.292
3.20%
1.00%
32
Revenue
¥3.475B
1.41%
1.00×
Cost of revenue
¥1.876B
1.44%
1.00×
Operating expenses
¥617.9M
0.78%
0.94×
Goodwill & intangibles
17.21%
Property and equipment
15.68%
Return on capital
172.86%
Spread over hurdle
163.49%