0.388
Revenue¥B
1.383
1.504
1.650
1.797
1.972
2.073
2.185
2.369
2.574
2.825
0.434
7.45%
7.99%
37
10.91
Revenue growth%
21.93
21.24
21.39
24.23
26.96
25.64
24.71
25.55
25.72
24.06
27.39
25.55
24.47
37
18.73
Gross margin%
1.77
0.40
0.83
0.44
0.40
0.40
0.56
1.97
3.07
4.45
11.01
1.97
0.70
11
19.42
Operating margin%
6.31
8.83
11.79
11.51
12.24
13.89
16.36
17.62
16.38
17.75
26.11
16.38
13.07
76
19.57
Net margin%
4.10
1.87
0.40
0.40
2.23
0.83
3.43
4.50
5.77
3.02
21.87
3.43
2.62
85
9.538
P/E ratio (avg)x
21.42
24.16
27.27
26.69
25.36
23.73
26.23
24.78
26.27
30.06
19.82
26.23
25.80
85
13.84
EV/EBITx
25.44
22.89
24.96
24.31
24.41
25.11
23.89
22.96
21.32
19.53
13.61
22.96
24.10
46
19.34
FCF yield (avg)%
0.93
0.40
0.40
0.40
1.56
1.08
2.11
2.42
4.04
4.17
3.31
2.42
1.32
87
8.30
FCF margin%
17.95
16.22
17.15
18.82
18.29
17.47
18.11
19.26
17.16
17.06
20.47
17.47
17.71
31
1.359
FCF / Net incomex
0.701
0.687
0.798
0.957
0.993
1.043
1.170
1.299
1.332
1.546
0.754
1.299
1.018
70
23.12
ROIC%
4.65
6.42
4.21
4.15
6.48
8.77
9.52
7.51
7.88
10.48
11.74
8.77
7.00
54
2.85
Return on equity%
20.93
21.16
23.40
24.20
25.37
27.13
29.53
26.94
27.41
28.97
7.12
27.41
26.15
42
3.10
Return on assets%
17.54
14.86
13.01
14.69
12.61
9.97
8.09
8.08
7.68
9.15
7.74
8.09
11.29
87
0.35
EPS¥
2.61
2.96
3.15
3.67
4.39
5.06
5.52
5.54
5.53
6.20
0.39
7.16%
10.62%
—
27.89
EPS growth%
21.83
21.94
21.22
20.79
22.11
24.08
22.04
21.34
22.32
25.00
25.26
22.32
21.99
5
1.03
Bookvalue per sh¥
0.65
0.68
0.71
0.73
0.71
0.74
0.73
0.73
0.76
0.70
0.27
(0.12%)
1.66%
—
1.08
FCF per share¥
1.76
1.89
1.92
1.94
2.17
2.57
2.56
3.07
3.07
3.48
1.06
9.91%
6.91%
—
0.29
Dividend per sh¥
1.10
1.15
1.10
1.09
1.04
1.22
1.27
1.29
1.51
1.65
1.18
9.61%
3.83%
—
2.24
Div yield (avg)%
30.37
29.88
29.37
27.46
25.17
25.61
25.72
23.16
22.14
19.45
14.64
23.16
25.66
26
29.48
Payout ratio%
19.70
20.38
21.05
19.28
20.08
21.38
23.07
20.89
22.85
21.14
7.55
21.38
20.97
70
1.290
Shares (diluted)B
1.558
1.543
1.657
1.916
2.223
2.497
2.902
3.423
3.932
4.171
1.354
13.41%
9.86%
71
26.91
Buyback yield%
18.51
17.91
18.11
19.15
16.82
14.10
17.08
19.66
17.52
18.50
28.36
17.52
18.01
5
1.739
D/E ratiox
0.596
0.585
0.644
0.595
0.616
0.568
0.516
0.509
0.509
0.532
0.169
0.516
0.576
66
0.714
Enterprise value¥B
1.122
1.134
1.223
1.135
1.016
1.075
1.045
0.991
0.963
0.935
2.410
(1.64%)
(2.34%)
47
2.165
LT debt¥B
2.125
2.375
2.535
2.670
2.496
2.618
2.868
3.028
2.892
2.619
1.332
0.97%
1.73%
90
Revenue
¥2.825B
7.99%
1.00×
Cost of revenue
¥1.406B
8.51%
1.05×
Operating expenses
¥469.4M
7.15%
0.92×
Property and equipment
21.27%
Goodwill & intangibles
14.13%