0.764
Revenue¥B
0.976
1.056
1.141
1.228
1.312
1.404
1.511
1.657
1.797
1.978
0.787
8.55%
8.39%
91
23.77
Revenue growth%
15.23
13.49
13.70
14.08
11.62
13.51
13.43
14.14
14.66
16.12
3.34
14.14
13.89
65
15.23
Gross margin%
25.84
27.44
27.25
30.15
29.71
28.17
27.46
24.60
24.51
27.39
5.75
27.39
27.42
78
29.93
Operating margin%
18.21
15.72
15.56
13.29
13.13
15.60
16.12
13.81
12.30
13.04
15.45
13.81
14.69
68
21.76
Net margin%
1.35
0.40
0.40
0.40
0.40
0.40
2.64
2.43
1.73
1.74
19.26
1.74
0.88
89
21.97
P/E ratio (avg)x
14.83
15.47
14.48
14.35
12.49
11.69
11.89
11.41
11.07
10.57
24.34
11.41
12.19
91
36.05
EV/EBITx
24.00
24.01
23.87
23.15
27.13
29.19
30.50
33.01
36.97
40.62
26.73
33.01
28.16
89
21.16
FCF yield (avg)%
15.51
17.01
16.41
15.15
12.58
12.30
14.75
16.32
15.20
16.74
17.18
15.20
15.35
31
22.02
FCF margin%
23.91
21.15
22.16
21.11
23.51
23.01
25.29
24.63
26.75
25.37
21.85
25.29
23.71
60
0.124
FCF / Net incomex
1.549
1.783
1.926
1.860
2.038
1.895
2.170
2.213
2.062
2.178
0.867
2.170
1.982
10
6.78
ROIC%
21.09
22.34
25.27
24.05
25.96
28.71
27.70
30.02
31.81
29.11
3.38
29.11
26.83
63
10.22
Return on equity%
12.89
14.40
15.36
12.41
10.67
9.89
6.94
5.21
2.25
4.95
10.23
5.21
10.28
93
3.87
Return on assets%
29.30
29.38
30.93
29.90
31.85
31.91
29.14
27.20
29.95
31.95
7.05
29.95
29.93
40
1.37
EPS¥
1.95
2.07
1.90
1.86
1.80
1.63
1.79
1.64
1.44
1.34
1.52
(5.79%)
(3.84%)
—
27.81
EPS growth%
4.11
1.35
4.28
1.99
4.54
2.13
0.51
0.45
1.32
0.40
6.14
0.51
1.67
53
0.44
Bookvalue per sh¥
0.46
0.43
0.45
0.47
0.50
0.54
0.58
0.64
0.59
0.54
0.63
1.40%
2.55%
—
2.03
FCF per share¥
1.23
1.28
1.18
1.25
1.31
1.29
1.19
1.29
1.32
1.25
0.64
(0.95%)
0.83%
—
1.99
Dividend per sh¥
1.74
1.70
1.88
1.81
1.87
1.66
1.84
1.98
2.21
2.46
1.59
5.67%
3.18%
—
2.08
Div yield (avg)%
11.56
9.98
7.95
6.59
4.04
2.16
0.40
3.34
3.48
5.76
26.30
3.34
4.90
57
16.60
Payout ratio%
14.97
14.91
12.39
12.09
11.54
10.41
10.24
11.72
10.56
10.79
24.79
10.56
11.63
77
0.854
Shares (diluted)B
1.148
1.259
1.264
1.429
1.423
1.529
1.626
1.637
1.565
1.651
0.856
3.02%
3.89%
94
16.58
Buyback yield%
18.19
16.91
14.03
15.89
14.17
16.20
19.10
20.13
17.37
14.97
16.56
17.37
16.56
81
0.167
D/E ratiox
0.648
0.599
0.659
0.703
0.659
0.665
0.621
0.641
0.668
0.627
1.664
0.641
0.653
74
1.358
Enterprise value¥B
0.241
0.290
0.290
0.307
0.355
0.401
0.430
0.472
0.509
0.553
1.605
9.28%
9.31%
20
0.227
LT debt¥B
1.686
1.704
1.578
1.536
1.691
1.590
1.683
1.911
1.802
1.893
1.658
2.28%
0.84%
79
Revenue
¥1.978B
8.39%
1.00×
Cost of revenue
¥831.2M
8.47%
1.01×
Operating expenses
¥462.9M
8.07%
0.97×
Cash and investments
19.09%
Property and equipment
18.36%