2.756
Revenue¥B
3.530
3.545
3.555
3.558
3.587
3.607
3.621
3.571
3.571
3.604
2.825
0.09%
0.50%
6
4.81
Revenue growth%
15.45
12.81
15.32
13.32
11.88
12.37
11.57
10.13
10.58
11.64
19.11
11.57
12.12
10
3.45
Gross margin%
11.54
13.36
11.84
12.06
9.72
11.79
14.28
14.12
15.47
17.34
13.76
14.28
12.71
49
25.91
Operating margin%
27.37
29.22
28.32
30.29
29.52
30.90
28.72
29.96
29.64
26.65
7.82
29.64
29.37
64
25.46
Net margin%
18.68
18.42
16.68
19.51
20.76
20.02
22.12
21.70
23.31
22.79
5.71
22.12
20.39
54
9.999
P/E ratio (avg)x
31.50
28.07
30.00
33.33
31.78
33.58
31.03
34.14
34.23
31.90
30.35
33.58
31.84
37
13.16
EV/EBITx
38.12
42.02
44.90
46.86
42.75
46.77
48.64
49.05
47.99
46.06
12.06
47.99
46.41
15
8.64
FCF yield (avg)%
10.02
7.36
4.67
5.13
6.83
9.63
11.82
11.86
9.90
7.79
26.85
9.90
8.71
58
9.26
FCF margin%
16.87
17.44
16.25
18.34
21.17
22.16
21.40
22.51
21.93
20.34
29.81
21.93
20.76
42
0.350
FCF / Net incomex
0.227
0.222
0.207
0.241
0.234
0.260
0.265
0.299
0.349
0.351
1.247
0.299
0.250
22
26.61
ROIC%
27.78
24.97
22.38
23.60
24.08
25.87
23.14
20.77
20.59
21.32
27.10
21.32
23.37
78
21.81
Return on equity%
6.70
4.93
3.94
2.66
3.18
1.03
0.40
1.44
3.72
4.59
3.28
1.44
3.45
67
20.33
Return on assets%
9.29
9.42
12.39
12.00
12.68
12.35
11.52
13.88
11.02
12.28
5.42
12.28
12.14
89
0.68
EPS¥
0.56
0.50
0.44
0.47
0.51
0.44
0.43
0.45
0.44
0.41
0.73
(4.06%)
(4.02%)
—
6.09
EPS growth%
16.62
18.97
19.86
18.95
21.75
23.05
20.45
19.06
17.82
14.99
9.61
19.06
19.02
42
2.12
Bookvalue per sh¥
3.82
4.23
4.22
4.50
5.11
6.10
6.88
7.39
8.80
8.69
2.03
11.21%
9.54%
—
2.66
FCF per share¥
0.92
0.92
0.98
0.83
0.76
0.77
0.81
0.76
0.76
0.71
1.57
(1.39%)
(2.63%)
—
0.45
Dividend per sh¥
0.73
0.82
0.76
0.87
0.90
0.89
0.95
0.94
0.91
1.01
2.07
2.28%
2.86%
—
21.25
Div yield (avg)%
5.08
6.66
8.48
9.02
10.71
10.31
8.89
11.09
11.10
10.58
27.53
10.58
9.67
20
4.85
Payout ratio%
13.37
16.09
13.10
16.07
15.29
13.59
14.90
17.69
16.59
19.11
20.45
16.59
15.68
53
0.826
Shares (diluted)B
1.045
1.072
1.186
1.335
1.305
1.499
1.465
1.635
1.743
1.852
0.823
7.26%
6.97%
38
23.06
Buyback yield%
3.88
5.64
6.22
7.10
6.80
9.19
6.96
7.88
9.55
9.69
26.37
9.19
7.03
72
0.856
D/E ratiox
1.292
1.373
1.399
1.482
1.568
1.646
1.483
1.520
1.319
1.253
0.511
1.483
1.441
83
0.799
Enterprise value¥B
4.772
5.040
5.624
5.456
5.628
5.896
6.505
7.239
8.375
8.848
0.507
9.47%
7.80%
68
2.791
LT debt¥B
3.675
4.107
4.736
5.484
6.445
6.796
6.772
6.801
6.869
7.063
2.136
1.85%
7.68%
63
Revenue
¥3.604B
0.50%
1.00×
Cost of revenue
¥2.185B
0.65%
1.01×
Operating expenses
¥361.3M
0.08%
0.96×
Property and equipment
18.45%