1.317
Revenue¥B
2.464
2.530
2.631
2.706
2.703
2.712
2.789
2.826
2.944
2.955
1.437
1.80%
1.88%
87
28.09
Revenue growth%
13.42
13.82
12.73
15.21
12.24
11.10
10.60
13.01
14.84
14.30
4.67
13.01
13.21
55
16.12
Gross margin%
0.40
2.00
2.27
3.84
0.98
0.40
2.31
5.26
5.04
3.06
21.09
3.06
2.29
64
21.19
Operating margin%
9.36
8.91
9.57
9.95
12.07
10.81
11.91
9.61
9.82
7.46
7.97
9.82
9.72
46
19.71
Net margin%
19.22
17.46
19.60
20.85
23.55
26.06
28.94
30.60
28.92
28.49
5.74
28.92
24.81
19
9.465
P/E ratio (avg)x
22.61
21.56
24.22
22.55
24.09
22.29
24.65
28.00
31.00
34.99
23.04
28.00
24.16
47
20.64
EV/EBITx
45.20
46.41
45.72
46.48
49.59
54.60
63.71
74.68
79.80
84.46
25.14
74.68
52.09
93
22.03
FCF yield (avg)%
18.26
20.18
22.01
22.70
23.56
25.79
27.09
25.10
27.19
27.11
19.81
27.09
24.33
32
12.94
FCF margin%
19.07
16.60
19.47
21.76
19.36
19.69
20.62
23.43
25.27
25.02
21.02
23.43
20.15
40
1.600
FCF / Net incomex
1.599
1.678
1.832
1.958
2.292
2.659
3.154
3.530
3.718
3.845
1.186
3.530
2.476
38
29.56
ROIC%
28.79
30.76
30.30
32.30
32.80
35.57
35.22
37.96
38.30
36.22
23.75
36.22
34.01
78
5.60
Return on equity%
29.90
31.30
29.89
32.43
35.31
33.76
34.56
34.85
33.06
34.48
5.83
34.48
33.41
68
18.02
Return on assets%
17.54
15.78
14.84
15.34
18.29
15.72
17.16
15.61
13.37
12.45
27.15
15.61
15.66
57
0.21
EPS¥
0.38
0.34
0.37
0.38
0.39
0.39
0.40
0.42
0.45
0.48
0.23
4.39%
1.92%
—
7.56
EPS growth%
16.76
17.82
17.36
15.36
17.12
17.68
17.35
15.38
13.16
11.84
28.39
15.38
16.94
93
0.13
Bookvalue per sh¥
0.48
0.51
0.53
0.54
0.55
0.56
0.60
0.57
0.66
0.75
0.37
6.28%
5.03%
—
0.28
FCF per share¥
0.28
0.29
0.31
0.32
0.32
0.31
0.28
0.24
0.26
0.23
0.30
(6.81%)
(2.18%)
—
0.15
Dividend per sh¥
0.32
0.31
0.33
0.33
0.30
0.34
0.35
0.31
0.33
0.35
0.49
2.60%
1.00%
—
9.29
Div yield (avg)%
6.01
6.00
3.88
4.03
6.82
3.99
5.03
7.02
8.74
8.13
6.85
7.02
6.00
19
28.22
Payout ratio%
32.53
32.62
35.28
36.67
35.77
33.63
35.12
34.33
36.88
37.66
28.46
35.12
35.20
54
5.723
Shares (diluted)B
4.814
5.276
4.956
5.441
5.308
4.812
5.328
4.969
5.348
5.228
5.854
(0.30%)
0.09%
14
11.88
Buyback yield%
22.11
22.88
22.34
25.16
27.58
30.29
32.93
31.02
33.08
35.69
19.49
32.93
28.93
10
0.982
D/E ratiox
0.288
0.272
0.249
0.227
0.236
0.260
0.260
0.272
0.274
0.270
0.800
0.270
0.265
79
2.130
Enterprise value¥B
2.527
2.844
2.709
3.023
3.521
4.080
4.158
4.025
4.714
4.825
0.243
6.51%
7.89%
26
2.947
LT debt¥B
3.409
3.573
3.641
4.051
3.946
4.302
3.865
4.181
4.572
4.601
2.487
3.12%
3.73%
15
Revenue
¥2.955B
1.88%
1.00×
Cost of revenue
¥1.591B
1.78%
0.99×
Operating expenses
¥487.6M
2.45%
1.06×
Cash and investments
16.55%