2.579
Revenue¥B
1.556
1.715
1.857
2.022
2.204
2.424
2.661
2.872
3.087
3.310
2.651
8.48%
8.88%
58
12.31
Revenue growth%
10.28
12.96
14.58
12.74
13.34
12.83
10.74
7.82
10.58
8.65
28.53
10.58
11.74
92
28.47
Gross margin%
13.65
12.10
14.30
13.16
14.49
16.82
14.29
12.75
12.39
14.80
24.51
14.29
13.97
50
19.50
Operating margin%
19.67
17.86
16.75
17.61
17.63
15.32
17.89
17.04
15.38
18.03
5.77
17.04
17.62
55
7.25
Net margin%
9.59
10.17
8.85
10.15
12.54
15.15
16.24
13.76
11.58
9.96
20.34
13.76
10.88
41
14.05
P/E ratio (avg)x
26.96
28.92
27.58
28.32
28.88
32.64
32.88
38.27
39.03
39.92
17.70
38.27
30.78
12
9.415
EV/EBITx
17.76
19.89
19.11
18.35
17.66
20.08
22.82
21.78
24.10
23.29
33.96
22.82
19.99
74
15.71
FCF yield (avg)%
23.06
23.80
23.93
25.30
22.56
23.45
21.79
21.93
21.37
19.65
4.06
21.79
22.81
20
20.01
FCF margin%
12.40
11.88
12.88
13.62
16.22
16.81
14.32
14.92
17.52
19.00
6.06
16.81
14.62
87
1.740
FCF / Net incomex
0.116
0.128
0.146
0.162
0.164
0.168
0.194
0.202
0.199
0.214
0.646
0.199
0.166
44
25.46
ROIC%
7.67
6.30
3.34
4.13
5.39
5.95
8.49
8.85
9.69
9.00
27.39
8.85
6.99
51
7.75
Return on equity%
22.70
24.62
25.95
24.34
26.77
28.34
25.54
23.02
21.71
23.29
20.87
23.29
24.48
11
16.81
Return on assets%
19.53
17.70
19.20
20.25
18.73
19.09
21.74
19.83
17.39
16.53
21.10
19.09
19.15
28
0.30
EPS¥
0.50
0.54
0.53
0.57
0.59
0.61
0.69
0.76
0.83
0.89
0.32
8.72%
5.96%
—
27.53
EPS growth%
25.33
26.81
26.16
24.62
22.39
20.05
17.35
17.82
17.28
15.07
8.75
17.35
21.22
14
0.38
Bookvalue per sh¥
0.26
0.24
0.24
0.26
0.22
0.19
0.20
0.20
0.18
0.17
0.23
(5.46%)
(5.93%)
—
0.27
FCF per share¥
0.17
0.18
0.20
0.22
0.23
0.27
0.28
0.26
0.29
0.27
0.11
3.22%
6.55%
—
0.16
Dividend per sh¥
0.21
0.23
0.23
0.27
0.28
0.28
0.28
0.31
0.32
0.35
0.23
4.45%
5.54%
—
21.36
Div yield (avg)%
3.09
4.76
3.53
2.74
4.46
5.42
4.62
1.79
4.76
4.48
21.36
4.62
4.47
90
8.80
Payout ratio%
17.05
19.59
20.81
19.12
18.01
15.75
14.23
15.09
17.64
15.24
25.42
15.24
17.35
34
2.936
Shares (diluted)B
2.458
2.671
2.620
2.439
2.754
2.551
2.918
3.164
3.611
3.938
3.040
7.42%
3.86%
15
29.05
Buyback yield%
14.83
15.02
12.71
11.85
13.93
11.80
10.24
9.01
11.31
9.49
14.61
10.24
11.83
49
1.744
D/E ratiox
1.874
1.861
1.926
2.336
2.351
2.789
3.023
3.040
3.396
3.957
1.234
3.040
2.570
26
0.396
Enterprise value¥B
3.716
3.918
3.863
4.232
4.380
5.002
4.790
5.233
5.194
5.550
2.266
4.85%
3.70%
71
1.829
LT debt¥B
0.370
0.349
0.382
0.438
0.480
0.541
0.617
0.591
0.607
0.596
2.376
4.45%
4.95%
65
Revenue
¥3.310B
8.88%
1.00×
Cost of revenue
¥2.198B
8.72%
0.99×
Operating expenses
¥584.0M
9.84%
1.09×