1.823
Revenue¥B
1.875
1.971
2.065
2.216
2.288
2.435
2.524
2.610
2.761
2.963
1.868
5.31%
5.38%
29
11.62
Revenue growth%
10.80
8.84
11.19
12.13
11.97
14.04
11.58
11.08
13.44
11.18
24.88
11.58
11.38
71
15.64
Gross margin%
0.40
0.40
0.40
2.88
1.73
0.40
0.40
0.40
2.17
1.69
11.44
0.40
0.40
62
25.03
Operating margin%
14.07
16.19
16.11
18.69
18.64
19.43
21.00
21.33
19.69
18.35
22.29
19.69
18.66
80
27.54
Net margin%
4.57
2.98
3.60
0.71
1.74
1.67
2.11
2.96
4.43
4.05
23.10
2.96
2.97
60
12.63
P/E ratio (avg)x
9.618
10.27
10.66
12.31
12.74
12.59
14.71
15.17
17.32
18.24
15.15
15.17
12.67
35
7.377
EV/EBITx
52.33
56.54
67.89
81.48
83.24
89.12
100.3
99.82
104.7
117.1
9.144
100.3
86.18
23
9.86
FCF yield (avg)%
12.11
13.73
15.76
14.18
14.05
16.58
16.95
15.87
17.14
17.19
5.11
16.95
15.81
66
10.91
FCF margin%
19.95
17.23
17.60
17.05
19.11
18.09
19.11
19.04
19.45
20.70
27.75
19.11
19.07
12
0.468
FCF / Net incomex
0.322
0.322
0.327
0.296
0.263
0.284
0.254
0.264
0.273
0.275
1.672
0.273
0.280
46
4.02
ROIC%
13.35
14.71
15.54
14.14
14.66
16.74
14.88
14.82
13.02
12.25
17.79
14.82
14.69
39
25.71
Return on equity%
17.82
19.99
16.99
17.74
19.49
19.15
20.57
19.37
21.15
22.30
2.39
20.57
19.43
35
21.32
Return on assets%
31.50
31.22
33.56
32.88
35.22
35.38
36.65
34.06
31.95
32.91
6.68
34.06
33.23
42
1.00
EPS¥
1.02
0.98
0.95
1.02
1.03
1.13
1.25
1.32
1.33
1.49
1.05
7.66%
3.07%
—
8.87
EPS growth%
28.87
28.74
29.34
27.06
27.23
29.08
28.07
29.06
29.53
31.27
28.09
29.08
28.97
60
0.83
Bookvalue per sh¥
1.47
1.38
1.39
1.32
1.33
1.49
1.71
1.60
1.64
1.58
0.39
3.51%
0.14%
—
0.50
FCF per share¥
0.62
0.67
0.66
0.69
0.74
0.71
0.76
0.84
0.88
0.86
0.31
3.12%
3.82%
—
0.42
Dividend per sh¥
1.20
1.24
1.26
1.38
1.52
1.69
1.93
2.01
2.23
2.24
0.42
8.07%
7.03%
—
17.65
Div yield (avg)%
18.58
19.16
20.58
21.27
20.96
22.48
22.64
19.66
18.50
20.85
27.93
20.85
20.72
83
2.81
Payout ratio%
9.18
8.10
7.35
4.83
7.68
5.11
5.61
5.33
3.72
6.21
22.04
5.33
5.91
77
1.790
Shares (diluted)B
2.245
2.200
2.432
2.745
2.956
3.082
3.617
3.726
4.461
4.330
1.808
7.93%
7.89%
75
11.72
Buyback yield%
17.96
19.15
21.32
22.01
23.15
21.84
20.40
18.86
16.24
15.52
2.39
18.86
19.78
57
0.276
D/E ratiox
0.697
0.736
0.781
0.737
0.758
0.749
0.781
0.817
0.776
0.756
0.852
0.776
0.757
79
1.941
Enterprise value¥B
2.447
2.506
2.449
2.783
2.967
3.131
3.554
3.803
3.985
4.745
2.353
9.84%
7.03%
17
2.786
LT debt¥B
3.124
2.824
2.939
3.001
3.128
2.711
2.426
2.240
2.140
2.226
2.505
(6.58%)
(3.62%)
54
Revenue
¥2.963B
5.38%
1.00×
Cost of revenue
¥2.074B
5.45%
1.01×
Operating expenses
¥566.9M
5.49%
1.01×
Cash and investments
14.47%