0.555
Revenue¥B
2.274
2.327
2.421
2.484
2.581
2.630
2.643
2.724
2.712
2.811
0.604
1.72%
2.31%
82
5.07
Revenue growth%
31.25
32.65
30.53
28.89
26.09
26.43
23.50
25.95
27.04
25.53
3.82
25.95
26.73
65
21.50
Gross margin%
19.03
16.48
14.68
13.33
15.52
15.55
16.80
19.51
21.06
19.87
2.55
19.51
16.64
13
13.76
Operating margin%
21.29
21.82
24.00
21.59
23.72
25.54
26.22
28.55
27.76
30.21
2.15
27.76
24.77
79
27.23
Net margin%
28.33
29.44
26.90
27.87
24.95
24.36
25.86
28.72
29.64
28.60
25.13
28.60
28.10
78
10.65
P/E ratio (avg)x
41.92
40.72
47.17
56.04
66.15
74.50
73.79
71.84
69.77
81.16
13.96
73.79
67.96
81
14.71
EV/EBITx
32.65
30.69
33.94
38.83
44.58
44.66
52.44
58.08
63.42
68.87
7.884
58.08
44.62
13
22.28
FCF yield (avg)%
17.62
14.92
15.67
16.23
18.65
16.48
16.26
17.53
19.64
21.30
4.68
17.53
17.01
33
25.78
FCF margin%
21.10
21.67
22.90
20.09
21.70
19.08
17.87
18.91
18.95
19.21
27.74
18.95
19.65
12
0.577
FCF / Net incomex
1.662
1.701
1.780
2.112
2.046
2.109
2.086
2.469
2.520
2.929
0.179
2.469
2.098
46
21.23
ROIC%
8.61
7.11
8.80
6.98
7.98
7.49
8.84
6.54
4.96
6.45
13.32
6.54
7.30
50
18.40
Return on equity%
26.10
28.19
27.28
26.13
28.09
30.38
31.91
31.63
30.71
30.36
26.77
30.71
29.28
92
3.68
Return on assets%
1.65
0.40
0.40
2.28
2.19
4.28
3.64
0.92
3.41
2.06
7.40
3.41
2.12
66
1.23
EPS¥
1.19
1.04
1.01
0.89
0.83
0.87
0.81
0.73
0.73
0.64
1.35
(5.05%)
(6.44%)
—
7.63
EPS growth%
18.79
17.81
15.26
16.06
14.89
15.16
15.95
15.44
12.93
11.94
14.95
15.16
15.35
70
0.32
Bookvalue per sh¥
0.90
0.94
0.94
1.09
1.06
1.26
1.40
1.62
1.85
2.01
1.01
13.51%
9.69%
—
0.42
FCF per share¥
0.51
0.54
0.53
0.53
0.56
0.54
0.55
0.64
0.72
0.73
0.51
5.63%
3.27%
—
0.87
Dividend per sh¥
0.38
0.38
0.41
0.42
0.40
0.42
0.48
0.52
0.51
0.49
0.42
4.03%
2.87%
—
17.27
Div yield (avg)%
11.42
10.01
12.61
15.46
13.09
15.05
13.17
13.23
14.04
16.06
12.01
14.04
13.20
27
22.62
Payout ratio%
7.37
5.73
5.17
5.14
3.46
3.92
1.46
0.40
1.03
3.20
14.01
1.46
3.69
94
1.152
Shares (diluted)B
1.552
1.844
1.910
1.970
2.207
2.424
2.456
2.782
3.022
3.318
1.126
8.50%
8.34%
68
17.62
Buyback yield%
23.20
25.46
24.05
22.42
21.44
21.58
18.74
16.44
19.37
17.74
5.92
18.74
21.51
85
0.812
D/E ratiox
1.392
1.476
1.546
1.562
1.709
1.619
1.714
1.535
1.615
1.430
1.380
1.615
1.554
86
1.242
Enterprise value¥B
1.928
2.071
1.816
1.699
1.720
1.524
1.433
1.492
1.575
1.491
0.492
(2.81%)
(2.72%)
29
2.361
LT debt¥B
0.184
0.209
0.227
0.231
0.252
0.237
0.230
0.256
0.293
0.275
2.565
1.78%
4.30%
8
Revenue
¥2.811B
2.31%
1.00×
Cost of revenue
¥1.947B
2.57%
1.03×
Operating expenses
¥487.8M
1.82%
0.95×