4.714
Revenue¥B
3.522
3.648
3.863
4.042
4.316
4.539
4.720
5.056
5.396
5.756
4.919
5.93%
5.35%
84
10.68
Revenue growth%
6.13
6.27
8.14
10.38
10.29
9.96
9.08
10.35
11.66
11.79
18.93
10.35
10.13
5
21.84
Gross margin%
0.40
0.40
1.78
0.40
3.23
2.40
3.37
4.62
5.94
3.83
4.58
3.83
2.82
15
20.38
Operating margin%
17.87
16.79
17.11
15.42
17.54
17.89
18.59
16.52
18.19
17.85
22.00
17.89
17.69
41
22.44
Net margin%
32.45
33.62
32.86
30.40
29.68
30.53
33.06
34.72
35.54
32.79
9.40
33.06
32.82
7
37.02
P/E ratio (avg)x
44.06
45.12
50.76
54.49
54.54
56.34
62.66
74.69
81.87
92.68
9.344
74.69
55.44
61
27.48
EV/EBITx
33.37
35.98
37.77
34.41
33.66
37.13
33.77
37.21
33.83
35.00
26.11
35.00
34.70
46
3.72
FCF yield (avg)%
21.87
20.72
20.46
22.41
23.73
21.24
19.12
21.06
21.15
20.38
23.51
21.06
21.11
45
3.49
FCF margin%
24.92
27.59
26.68
27.81
27.68
25.93
27.27
28.60
28.94
31.92
16.57
28.60
27.64
95
1.782
FCF / Net incomex
0.548
0.577
0.617
0.663
0.622
0.665
0.699
0.655
0.647
0.637
0.439
0.655
0.642
64
27.35
ROIC%
8.35
7.10
8.51
6.80
9.29
8.09
5.88
4.88
2.47
1.32
19.77
4.88
6.95
73
24.05
Return on equity%
7.41
9.41
8.53
7.13
6.46
7.77
9.14
8.87
9.55
11.32
28.44
9.14
8.70
11
24.28
Return on assets%
28.55
28.71
28.29
27.61
24.64
25.62
26.05
27.46
25.55
25.96
24.59
25.96
26.76
11
0.54
EPS¥
0.58
0.58
0.58
0.61
0.59
0.63
0.63
0.62
0.56
0.58
0.57
(0.52%)
(0.05%)
—
11.92
EPS growth%
16.64
18.84
19.92
20.23
20.68
23.05
23.72
22.43
22.47
21.82
2.64
22.47
21.25
26
0.18
Bookvalue per sh¥
0.61
0.60
0.56
0.53
0.50
0.54
0.55
0.48
0.44
0.45
0.15
(2.21%)
(2.37%)
—
0.73
FCF per share¥
0.52
0.58
0.58
0.53
0.49
0.56
0.51
0.52
0.57
0.56
0.31
2.59%
0.69%
—
0.66
Dividend per sh¥
0.47
0.45
0.41
0.46
0.50
0.51
0.53
0.56
0.57
0.53
0.51
1.14%
0.45%
—
6.33
Div yield (avg)%
10.38
9.71
8.83
11.53
14.31
15.20
12.84
15.34
13.97
11.01
26.43
13.97
12.19
26
5.28
Payout ratio%
30.84
33.06
35.58
33.98
31.28
28.70
30.27
27.29
27.68
28.74
13.81
28.70
30.56
57
3.825
Shares (diluted)B
4.316
4.561
5.232
5.539
6.248
6.717
7.020
6.651
6.787
6.845
3.725
1.84%
6.34%
24
15.61
Buyback yield%
10.48
9.72
11.48
11.86
9.79
9.66
11.04
13.16
12.17
15.06
14.46
12.17
11.26
92
0.709
D/E ratiox
2.260
2.342
2.424
2.381
2.836
3.046
2.999
3.132
3.341
3.741
1.160
3.132
2.917
11
2.535
Enterprise value¥B
0.701
0.735
0.810
0.930
0.956
0.900
0.854
0.830
0.835
0.935
3.440
(0.45%)
3.61%
41
0.944
LT debt¥B
8.428
8.085
8.660
9.158
10.01
9.992
10.17
10.14
9.592
8.795
2.049
(2.55%)
0.49%
52
Revenue
¥5.756B
5.35%
1.00×
Cost of revenue
¥3.486B
5.22%
0.99×
Operating expenses
¥886.7M
6.48%
1.11×