3.108
Revenue¥B
2.062
2.193
2.407
2.595
2.776
3.025
3.226
3.443
3.818
4.196
3.406
8.61%
8.00%
28
20.32
Revenue growth%
20.92
22.88
22.58
20.43
21.70
22.35
20.48
19.29
17.29
15.51
22.76
19.29
20.70
72
29.84
Gross margin%
11.06
14.05
11.29
12.38
9.71
7.27
8.19
8.31
8.61
11.35
18.23
8.31
10.39
23
8.70
Operating margin%
0.40
1.88
1.47
0.40
0.40
0.40
0.40
2.33
0.40
0.40
22.28
0.40
0.40
40
8.77
Net margin%
30.42
33.19
31.92
30.18
32.75
30.60
29.28
26.79
25.53
26.21
25.72
26.79
30.30
39
13.49
P/E ratio (avg)x
29.62
32.95
33.64
36.02
34.79
40.56
47.66
48.13
46.77
50.80
32.12
47.66
38.29
34
29.02
EV/EBITx
46.15
53.10
60.63
61.68
64.00
65.50
67.78
68.03
73.11
77.13
29.79
68.03
64.75
15
23.50
FCF yield (avg)%
15.13
16.94
17.06
17.01
17.96
20.29
23.28
20.94
18.04
17.20
10.47
20.29
17.58
30
29.56
FCF margin%
0.40
0.40
3.12
1.20
0.40
0.59
0.40
0.40
0.40
0.40
23.51
0.40
0.40
86
0.197
FCF / Net incomex
0.561
0.501
0.490
0.485
0.436
0.458
0.498
0.547
0.551
0.520
1.702
0.520
0.500
38
20.46
ROIC%
4.91
4.22
3.68
5.00
5.39
5.27
6.78
5.32
4.53
3.15
4.84
5.27
4.96
86
23.91
Return on equity%
12.28
13.72
14.63
11.95
14.30
15.82
14.95
15.05
12.35
14.72
7.72
14.95
14.46
30
21.85
Return on assets%
29.97
32.16
30.45
31.27
34.03
32.66
33.92
33.22
34.20
31.55
10.14
33.22
32.41
13
177.26
EPS¥
36.07
38.48
36.15
35.93
34.19
37.96
38.90
40.90
44.54
50.24
196.49
8.00%
3.85%
—
26.25
EPS growth%
28.57
26.29
23.81
21.35
23.57
26.07
26.79
23.91
23.90
21.80
9.16
23.91
23.90
77
38.20
Bookvalue per sh¥
37.64
36.59
35.88
39.27
39.89
43.32
47.65
44.25
48.11
53.08
91.47
5.88%
3.23%
—
130.02
FCF per share¥
144.56
139.91
130.69
131.65
123.10
125.99
112.21
126.12
117.94
121.75
37.61
(0.22%)
(1.37%)
—
122.40
Dividend per sh¥
129.16
114.61
127.08
122.31
108.37
97.38
107.45
104.31
107.35
108.50
175.53
0.03%
(1.82%)
—
24.20
Div yield (avg)%
20.39
17.56
15.18
15.89
18.30
15.94
13.40
14.80
12.56
11.33
8.12
13.40
15.54
85
16.39
Payout ratio%
20.48
21.95
19.94
16.98
18.40
20.86
22.53
23.05
23.85
22.74
13.24
22.74
21.41
41
10.03
Shares (diluted)M
15.02
16.86
16.51
17.23
17.10
18.85
19.19
19.55
22.54
23.86
9.738
6.89%
5.00%
73
29.14
Buyback yield%
16.18
17.18
18.03
19.30
19.15
19.26
20.81
20.77
19.86
19.57
24.08
19.86
19.28
66
1.154
D/E ratiox
1.993
2.093
2.082
2.283
2.189
2.322
2.155
2.199
2.473
2.216
0.682
2.216
2.194
36
0.283
Enterprise value¥B
0.900
0.868
0.792
0.794
0.848
0.882
0.770
0.680
0.598
0.553
4.652
(8.20%)
(4.91%)
59
3.892
LT debt¥B
6.447
6.072
5.885
5.998
6.477
6.217
7.302
8.216
8.903
9.419
0.876
7.78%
3.28%
48
Revenue
¥4.196B
8.00%
1.00×
Cost of revenue
¥2.124B
7.86%
0.99×
Operating expenses
¥924.4M
8.79%
1.07×
Goodwill & intangibles
14.93%