0.314
Revenue¥B
1.188
1.243
1.321
1.437
1.506
1.569
1.678
1.794
1.870
2.024
0.323
6.09%
6.21%
34
4.46
Revenue growth%
18.28
16.57
18.41
16.54
18.95
20.44
19.30
17.14
15.71
18.53
24.92
18.53
18.34
79
22.97
Gross margin%
4.65
2.06
2.37
1.52
4.18
3.86
4.96
2.11
1.31
1.42
29.45
2.11
2.24
92
18.17
Operating margin%
17.80
18.28
15.61
14.98
17.10
17.80
16.68
16.16
15.99
18.96
6.98
16.68
16.89
42
21.85
Net margin%
20.67
22.79
21.60
21.23
24.08
25.15
26.97
25.26
26.34
27.32
12.18
26.34
24.61
7
12.44
P/E ratio (avg)x
6.130
5.586
5.229
5.023
5.270
5.174
5.110
5.801
5.289
4.813
36.90
5.174
5.249
45
13.10
EV/EBITx
13.40
11.59
10.04
9.407
10.05
9.655
9.861
9.529
10.35
10.24
30.89
9.861
10.04
22
27.65
FCF yield (avg)%
1.09
0.40
0.40
0.60
2.64
0.40
0.94
3.41
5.88
4.39
19.38
3.41
1.02
55
26.72
FCF margin%
0.79
2.80
0.88
0.40
1.90
2.67
0.40
0.40
3.27
4.02
23.25
2.67
1.39
5
0.776
FCF / Net incomex
0.601
0.719
0.770
0.748
0.821
0.875
1.035
1.050
1.103
1.195
0.536
1.050
0.848
43
7.68
ROIC%
6.26
5.03
5.80
4.25
2.91
5.75
5.14
2.26
4.52
2.11
9.53
4.52
4.77
49
6.60
Return on equity%
19.93
18.86
19.11
20.79
21.45
20.67
21.91
20.86
20.40
18.82
14.83
20.67
20.53
8
6.89
Return on assets%
16.02
13.44
12.02
11.76
10.59
10.01
11.98
14.86
15.25
13.06
21.63
13.06
12.54
57
1.86
EPS¥
2.51
2.49
2.41
2.78
3.10
3.69
4.22
4.70
5.55
5.86
1.99
13.56%
10.31%
—
22.98
EPS growth%
16.82
16.90
14.13
16.97
16.97
18.36
15.73
13.79
13.66
11.73
16.70
13.79
16.28
89
1.99
Bookvalue per sh¥
0.61
0.61
0.67
0.72
0.79
0.88
0.96
0.93
0.91
1.04
1.55
5.75%
7.19%
—
2.26
FCF per share¥
1.99
2.12
2.30
2.20
2.41
2.59
2.89
2.96
3.26
3.55
1.95
8.01%
5.48%
—
2.26
Dividend per sh¥
0.36
0.36
0.39
0.39
0.38
0.35
0.32
0.31
0.29
0.26
2.31
(7.62%)
(3.67%)
—
16.80
Div yield (avg)%
25.90
24.63
23.70
24.25
27.10
26.61
25.04
27.76
25.99
25.31
8.15
25.99
25.60
61
16.69
Payout ratio%
25.61
25.08
23.58
26.05
28.68
30.11
32.82
31.25
31.29
32.51
18.56
31.29
29.40
8
225.4
Shares (diluted)M
287.0
339.3
364.2
428.8
434.4
417.3
424.1
460.9
543.6
590.3
231.9
6.33%
7.86%
60
18.53
Buyback yield%
4.63
3.73
1.03
0.40
0.40
0.40
0.40
1.45
0.43
0.40
6.68
0.40
0.42
47
1.064
D/E ratiox
2.719
2.981
3.357
3.155
3.291
3.325
3.244
3.156
3.311
3.455
1.577
3.311
3.268
70
0.583
Enterprise value¥B
0.425
0.513
0.504
0.519
0.611
0.741
0.858
0.861
0.948
0.929
1.643
8.73%
9.42%
46
0.692
LT debt¥B
2.406
2.695
3.064
3.386
4.037
4.794
5.204
5.338
6.220
6.875
0.541
11.24%
12.64%
88
Revenue
¥2.024B
6.21%
1.00×
Cost of revenue
¥991.9M
6.13%
0.99×
Operating expenses
¥475.8M
6.39%
1.02×
Goodwill & intangibles
16.17%