3.493
Revenue¥B
2.472
2.560
2.660
2.801
2.997
3.226
3.414
3.564
3.746
3.997
3.764
5.93%
5.65%
55
25.93
Revenue growth%
9.51
12.29
15.06
12.18
9.62
7.90
7.97
9.78
7.40
7.85
26.64
7.90
9.56
29
19.18
Gross margin%
27.51
28.42
29.24
28.32
31.09
30.67
33.63
35.96
36.35
34.45
6.63
34.45
30.88
20
3.83
Operating margin%
22.45
21.63
19.51
19.41
21.53
23.27
20.80
18.23
17.04
14.22
8.88
18.23
20.16
72
29.50
Net margin%
22.30
22.82
23.79
26.61
28.24
28.55
28.99
26.76
24.12
26.38
5.65
26.76
26.50
8
35.79
P/E ratio (avg)x
37.61
41.79
40.37
43.38
39.57
43.86
48.49
47.99
46.68
45.29
15.32
46.68
43.62
65
30.55
EV/EBITx
12.74
14.54
14.29
15.83
17.15
17.08
18.53
19.51
18.20
19.48
29.71
18.53
17.12
17
23.89
FCF yield (avg)%
13.03
12.25
13.02
13.86
15.81
16.99
15.05
13.46
11.52
11.80
11.01
13.46
13.25
79
18.03
FCF margin%
19.71
18.68
20.92
21.28
20.91
22.59
20.94
23.33
21.68
23.01
2.76
22.59
21.11
34
0.696
FCF / Net incomex
2.094
1.991
2.242
2.272
2.230
2.555
2.612
2.543
2.611
2.663
0.736
2.611
2.407
75
16.13
ROIC%
12.13
9.68
6.70
4.46
4.49
1.93
0.97
1.40
4.36
5.08
19.64
1.93
4.47
84
2.77
Return on equity%
2.42
0.40
0.40
0.40
0.40
1.20
2.48
0.40
2.75
3.12
27.04
2.48
0.80
85
27.32
Return on assets%
1.37
0.40
0.40
0.40
0.40
3.34
0.74
0.44
2.24
2.70
23.60
2.24
0.59
40
1.01
EPS¥
1.25
1.23
1.17
1.28
1.21
1.28
1.24
1.31
1.25
1.14
1.06
(1.17%)
0.30%
—
10.81
EPS growth%
20.27
20.78
21.98
24.38
21.94
19.32
21.19
21.47
23.00
20.63
24.86
21.19
21.33
25
0.28
Bookvalue per sh¥
1.13
1.20
1.17
1.26
1.38
1.55
1.52
1.75
1.84
2.15
0.87
9.31%
7.04%
—
0.39
FCF per share¥
0.48
0.47
0.42
0.39
0.42
0.36
0.32
0.29
0.31
0.30
0.90
(6.55%)
(5.00%)
—
0.24
Dividend per sh¥
1.87
2.02
2.06
1.93
1.89
2.05
2.02
2.36
2.45
2.71
1.43
7.46%
4.90%
—
17.59
Div yield (avg)%
14.41
16.73
16.37
18.48
20.33
22.51
20.07
19.24
16.40
16.21
6.45
19.24
17.61
40
15.54
Payout ratio%
11.98
9.50
7.02
8.95
8.13
6.04
3.85
4.55
7.17
7.57
18.57
6.04
7.37
43
1.241
Shares (diluted)B
1.580
1.650
1.901
1.837
2.153
2.353
2.608
3.096
3.685
4.400
1.219
15.37%
12.25%
81
14.49
Buyback yield%
18.98
17.20
15.63
13.43
14.22
15.21
17.17
14.23
12.06
12.03
12.04
14.23
14.72
80
1.702
D/E ratiox
2.182
2.364
2.115
2.318
2.066
1.937
2.125
2.182
2.087
2.310
0.368
2.125
2.153
47
1.726
Enterprise value¥B
0.526
0.630
0.664
0.764
0.794
0.893
0.947
1.022
1.121
1.113
3.886
6.98%
8.89%
79
0.272
LT debt¥B
1.157
1.242
1.348
1.209
1.111
0.985
0.951
0.830
0.727
0.644
1.474
(10.32%)
(4.93%)
94
Revenue
¥3.997B
5.65%
1.00×
Cost of revenue
¥2.431B
5.67%
1.00×
Operating expenses
¥850.5M
5.92%
1.03×