0.833
Revenue¥B
1.253
1.252
1.286
1.302
1.323
1.333
1.350
1.346
1.339
1.356
0.852
0.49%
1.00%
60
21.07
Revenue growth%
29.16
32.06
33.29
32.18
30.30
30.24
32.15
29.65
29.57
31.63
7.93
30.24
30.96
63
16.81
Gross margin%
20.06
17.95
17.59
20.23
22.68
25.11
26.16
28.22
26.58
28.73
2.61
26.58
23.89
95
17.61
Operating margin%
22.07
19.32
17.30
14.92
13.62
11.13
9.79
10.02
13.02
11.86
22.45
11.13
13.32
25
2.99
Net margin%
13.77
14.01
11.74
9.97
7.73
7.72
4.97
4.80
3.56
6.09
9.11
4.97
7.73
41
10.57
P/E ratio (avg)x
32.25
36.66
41.46
39.98
39.48
37.63
40.63
43.24
49.42
50.14
34.06
43.24
40.31
69
30.08
EV/EBITx
6.701
6.561
7.263
6.967
6.902
6.483
7.296
7.755
8.558
9.735
30.19
7.755
7.115
17
7.66
FCF yield (avg)%
17.08
15.77
16.92
15.17
12.47
13.28
10.38
10.65
13.59
13.47
8.07
13.28
13.53
26
10.61
FCF margin%
10.55
8.02
10.89
10.87
12.35
10.88
12.42
9.58
7.53
9.21
7.31
9.58
10.71
67
1.094
FCF / Net incomex
1.182
1.149
1.307
1.461
1.394
1.627
1.639
1.894
1.862
1.836
1.606
1.836
1.544
25
29.10
ROIC%
26.82
29.27
30.29
28.73
28.05
26.82
29.75
29.22
31.35
31.59
22.89
29.75
29.25
62
27.37
Return on equity%
2.61
0.40
3.24
5.77
4.24
2.01
2.85
4.60
4.05
3.99
14.62
3.99
3.62
61
26.30
Return on assets%
25.50
24.13
26.88
26.20
28.60
29.54
26.91
27.71
26.93
28.26
27.91
27.71
26.92
78
1.28
EPS¥
2.05
2.39
2.56
2.57
3.10
3.65
4.40
4.82
4.88
4.76
1.34
8.95%
10.61%
—
18.26
EPS growth%
31.60
31.23
30.16
28.42
28.91
26.82
25.91
23.95
25.91
28.58
4.26
25.91
28.50
79
0.46
Bookvalue per sh¥
0.27
0.29
0.33
0.39
0.43
0.43
0.42
0.50
0.53
0.57
0.27
5.85%
7.31%
—
0.56
FCF per share¥
0.75
0.71
0.81
0.78
0.84
0.86
0.89
0.97
0.92
1.08
1.04
5.25%
3.22%
—
0.89
Dividend per sh¥
1.29
1.28
1.34
1.30
1.33
1.33
1.37
1.45
1.46
1.54
1.26
2.93%
1.30%
—
25.44
Div yield (avg)%
23.24
22.21
23.26
24.30
24.62
22.08
20.78
17.88
18.76
18.55
20.73
18.76
22.15
23
12.88
Payout ratio%
15.66
16.75
19.00
20.31
18.14
19.69
22.37
24.22
26.70
29.25
22.38
24.22
20.00
76
0.565
Shares (diluted)B
0.962
1.018
1.210
1.292
1.282
1.284
1.393
1.670
1.741
1.984
0.556
9.14%
9.32%
79
20.69
Buyback yield%
19.76
18.48
17.02
16.68
17.58
16.17
14.31
12.38
13.90
12.00
2.18
13.90
16.43
47
0.888
D/E ratiox
1.480
1.560
1.558
1.558
1.452
1.453
1.385
1.352
1.280
1.318
0.352
1.352
1.452
87
1.113
Enterprise value¥B
1.456
1.424
1.418
1.553
1.601
1.789
1.722
1.875
2.160
2.187
0.411
6.43%
5.15%
21
0.931
LT debt¥B
1.067
0.966
0.869
0.777
0.810
0.890
0.822
0.720
0.738
0.805
1.148
(0.13%)
(2.96%)
73
Revenue
¥1.356B
1.00%
1.00×
Cost of revenue
¥924.1M
1.03%
1.00×
Operating expenses
¥171.6M
0.46%
0.95×
Property and equipment
16.44%