1.165
Revenue¥B
5.719
6.174
6.498
6.937
7.448
8.016
8.699
9.426
10.07
10.52
1.211
7.15%
7.10%
22
27.81
Revenue growth%
19.33
18.06
16.99
17.34
14.78
12.40
12.00
14.66
16.56
17.37
18.32
14.66
16.77
35
28.46
Gross margin%
18.45
18.01
19.35
21.33
20.14
17.53
15.98
18.93
20.00
22.06
10.55
18.93
19.14
22
6.29
Operating margin%
17.06
19.64
20.06
20.25
23.02
23.93
25.00
22.34
23.74
22.77
6.76
23.74
22.55
21
19.88
Net margin%
16.01
13.42
16.10
16.62
14.52
16.72
14.65
13.04
13.76
10.81
5.37
13.76
14.58
35
36.00
P/E ratio (avg)x
11.37
10.71
11.00
11.73
11.79
12.55
13.33
14.30
13.10
12.98
31.89
13.10
12.17
53
13.15
EV/EBITx
39.96
36.53
41.14
39.18
37.70
41.52
39.79
43.31
39.84
44.05
17.33
41.52
39.90
44
2.86
FCF yield (avg)%
18.10
15.16
12.59
10.00
12.15
13.49
12.82
15.52
18.01
16.74
24.11
15.52
14.32
16
22.36
FCF margin%
20.48
22.90
22.31
19.81
17.56
18.41
20.57
21.13
20.35
23.20
26.13
20.57
20.52
38
0.347
FCF / Net incomex
0.385
0.391
0.373
0.339
0.341
0.339
0.387
0.403
0.423
0.411
0.669
0.403
0.386
44
19.43
ROIC%
16.29
17.11
19.85
21.67
21.30
19.10
18.66
20.20
18.26
21.00
4.44
19.10
19.48
38
23.49
Return on equity%
27.70
30.47
29.97
29.23
31.40
29.80
29.82
28.82
31.76
29.08
13.92
29.80
29.81
85
13.50
Return on assets%
23.74
25.05
24.53
25.37
22.64
22.59
21.59
19.29
16.81
16.07
12.50
19.29
22.61
74
0.36
EPS¥
0.52
0.58
0.65
0.68
0.67
0.72
0.73
0.78
0.73
0.80
0.39
3.51%
5.65%
—
6.30
EPS growth%
26.79
25.64
25.08
27.00
24.36
25.07
27.25
28.68
26.93
25.72
8.91
26.93
26.25
78
0.38
Bookvalue per sh¥
0.26
0.27
0.28
0.30
0.29
0.31
0.33
0.32
0.36
0.38
0.24
5.51%
4.52%
—
0.15
FCF per share¥
0.22
0.21
0.23
0.25
0.27
0.24
0.25
0.24
0.24
0.23
0.08
(3.74%)
0.84%
—
0.40
Dividend per sh¥
0.43
0.41
0.43
0.46
0.43
0.44
0.44
0.49
0.44
0.42
0.36
(0.57%)
(0.42%)
—
20.51
Div yield (avg)%
9.93
11.36
10.10
12.23
9.60
12.10
10.15
12.14
12.22
11.92
14.99
12.10
11.64
8
11.01
Payout ratio%
11.38
10.98
12.56
9.86
11.30
10.23
12.83
14.10
14.91
14.93
17.59
14.10
11.97
36
10.82
Shares (diluted)B
13.56
12.76
13.05
12.61
13.34
15.56
15.76
17.06
16.67
19.03
10.85
7.37%
3.92%
70
24.97
Buyback yield%
17.05
16.18
16.33
18.26
18.94
20.77
19.22
20.77
21.70
24.69
29.78
20.77
19.08
19
0.652
D/E ratiox
1.974
1.940
2.095
2.231
2.238
2.227
2.500
2.706
2.533
2.601
1.248
2.533
2.234
56
9.815
Enterprise value¥B
5.939
5.744
5.084
4.426
4.646
4.893
4.936
4.392
4.023
4.049
0.489
(2.72%)
(3.37%)
63
7.537
LT debt¥B
14.27
14.98
16.17
18.97
20.15
19.49
19.58
22.71
24.50
27.96
7.550
6.77%
8.15%
10
Revenue
¥10.52B
7.10%
1.00×
Cost of revenue
¥6.946B
6.78%
0.97×
Operating expenses
¥1.587B
7.54%
1.04×