5.232
Revenue¥B
3.485
3.454
3.458
3.542
3.644
3.698
3.757
3.766
3.909
4.005
5.343
1.90%
1.54%
56
5.63
Revenue growth%
16.11
13.79
11.63
10.79
9.97
11.52
13.00
15.48
17.76
20.55
20.24
15.48
13.39
71
13.83
Gross margin%
0.40
0.40
2.92
0.52
0.40
0.88
0.40
1.11
2.48
2.51
16.76
1.11
0.70
42
27.55
Operating margin%
36.47
38.09
40.55
40.23
40.10
37.59
39.74
42.51
45.19
43.65
7.73
42.51
40.17
77
9.74
Net margin%
23.23
26.11
27.55
29.65
27.97
26.72
27.28
25.48
25.35
22.59
26.77
25.48
26.42
78
30.95
P/E ratio (avg)x
49.01
55.01
56.10
59.13
68.86
77.09
87.22
89.57
91.58
107.8
30.09
89.57
72.97
19
31.49
EV/EBITx
41.50
41.65
41.59
43.39
48.49
52.08
59.81
60.79
62.25
62.33
17.74
60.79
50.29
88
2.90
FCF yield (avg)%
21.46
21.68
24.50
24.18
21.91
23.39
23.26
25.23
28.18
28.33
10.01
25.23
23.79
20
28.30
FCF margin%
15.35
16.53
18.27
20.14
18.28
16.12
16.11
14.22
13.54
16.10
29.89
16.10
16.11
80
0.142
FCF / Net incomex
0.671
0.670
0.670
0.700
0.805
0.776
0.869
0.833
0.770
0.867
0.709
0.833
0.773
52
15.78
ROIC%
14.49
13.55
13.30
11.46
12.93
13.90
14.93
14.96
16.36
15.55
14.35
14.96
14.19
48
25.37
Return on equity%
5.13
5.24
7.29
7.51
5.53
2.70
0.40
2.89
0.65
2.32
8.07
2.32
4.01
31
6.31
Return on assets%
16.98
19.88
21.59
18.78
17.46
17.72
17.49
19.88
17.26
16.18
28.88
17.49
17.60
44
0.70
EPS¥
0.57
0.59
0.65
0.65
0.73
0.68
0.79
0.89
0.99
1.03
0.75
7.26%
7.53%
—
12.20
EPS growth%
0.40
2.68
0.40
1.01
0.40
2.70
0.44
0.40
0.40
3.17
10.54
0.44
0.42
85
0.15
Bookvalue per sh¥
0.50
0.54
0.52
0.51
0.46
0.41
0.43
0.37
0.34
0.29
0.11
(8.75%)
(5.25%)
—
0.53
FCF per share¥
0.13
0.15
0.16
0.16
0.15
0.15
0.14
0.14
0.14
0.15
0.24
0.81%
1.94%
—
0.35
Dividend per sh¥
0.25
0.24
0.25
0.26
0.27
0.27
0.25
0.22
0.21
0.18
0.24
(7.49%)
(4.59%)
—
29.97
Div yield (avg)%
16.58
15.65
17.98
18.75
19.79
20.19
20.45
21.53
22.78
25.42
28.55
21.53
19.99
77
14.49
Payout ratio%
12.55
14.15
17.00
14.44
14.03
12.30
14.26
14.23
17.14
14.41
18.13
14.26
14.25
68
2.723
Shares (diluted)B
2.686
3.070
3.391
3.954
3.853
4.084
4.728
5.423
5.792
5.715
2.695
8.20%
7.19%
48
29.94
Buyback yield%
17.16
19.85
22.24
21.44
24.20
22.91
22.81
23.50
23.96
23.95
20.48
23.50
22.86
30
0.876
D/E ratiox
1.121
1.092
0.983
1.053
1.082
1.139
1.176
1.012
0.902
0.956
1.536
1.012
1.067
50
2.184
Enterprise value¥B
0.492
0.550
0.538
0.541
0.585
0.545
0.509
0.452
0.407
0.369
4.208
(8.78%)
(2.17%)
16
3.047
LT debt¥B
1.683
1.868
2.057
2.093
2.039
2.150
2.005
2.109
1.951
2.096
4.139
0.55%
2.18%
65
Revenue
¥4.005B
1.54%
1.00×
Cost of revenue
¥2.225B
1.52%
1.00×
Operating expenses
¥743.6M
1.54%
1.00×
Cash and investments
15.27%