1.159
Revenue¥B
1.444
1.464
1.448
1.442
1.457
1.456
1.478
1.523
1.562
1.596
1.286
1.84%
1.24%
52
29.58
Revenue growth%
21.08
23.80
24.70
26.98
27.00
24.71
27.11
29.70
27.21
29.35
2.49
27.21
26.99
23
23.42
Gross margin%
20.06
22.96
24.28
21.70
23.80
24.27
25.04
23.35
24.93
26.20
4.19
24.93
24.03
46
27.59
Operating margin%
8.37
10.20
7.59
6.30
6.31
3.60
5.20
2.39
0.61
0.40
11.35
2.39
5.75
36
5.98
Net margin%
17.40
18.35
19.01
19.81
19.28
21.20
18.58
20.94
22.12
20.21
21.11
20.94
19.54
41
34.78
P/E ratio (avg)x
28.98
31.09
32.93
36.87
36.79
37.04
42.39
46.11
50.86
53.73
24.23
46.11
36.96
12
24.22
EV/EBITx
44.25
44.42
46.13
46.25
51.68
54.09
59.11
67.37
72.74
80.37
12.24
67.37
52.89
39
14.54
FCF yield (avg)%
19.94
20.95
18.89
15.97
17.47
17.11
14.35
12.03
10.17
7.45
6.93
12.03
16.54
91
27.89
FCF margin%
7.78
7.69
5.77
7.18
4.43
2.89
3.23
4.42
4.61
3.98
29.43
3.98
4.52
39
1.587
FCF / Net incomex
0.872
0.873
0.910
0.836
0.880
0.931
0.951
0.896
0.838
0.794
0.343
0.896
0.876
19
19.50
ROIC%
25.97
23.23
24.53
24.60
25.85
26.05
23.21
21.37
22.76
22.17
20.49
22.76
23.88
43
12.63
Return on equity%
21.37
20.29
20.90
18.88
19.73
16.84
17.61
20.36
17.73
17.77
20.71
17.73
19.31
9
14.30
Return on assets%
36.87
38.12
40.39
39.95
42.59
39.98
41.33
39.30
39.48
41.19
16.18
39.98
39.96
29
0.10
EPS¥
0.09
0.09
0.09
0.09
0.09
0.08
0.09
0.10
0.10
0.10
0.10
2.66%
1.49%
—
18.14
EPS growth%
17.03
17.19
14.38
16.93
16.01
13.86
11.02
11.16
8.30
8.34
7.26
11.02
14.12
16
0.36
Bookvalue per sh¥
0.34
0.34
0.34
0.35
0.38
0.38
0.40
0.45
0.43
0.45
0.34
3.30%
2.72%
—
0.08
FCF per share¥
0.18
0.21
0.22
0.22
0.27
0.28
0.30
0.32
0.36
0.37
0.07
6.63%
8.82%
—
0.19
Dividend per sh¥
0.63
0.65
0.62
0.73
0.78
0.88
0.99
1.00
1.16
1.25
0.14
9.94%
8.48%
—
4.73
Div yield (avg)%
4.99
7.93
9.57
9.82
9.04
7.09
6.15
8.91
9.71
11.58
12.94
8.91
8.97
44
6.16
Payout ratio%
8.76
11.18
11.98
13.64
13.26
12.64
13.91
13.24
12.42
14.67
3.96
13.24
12.94
80
1.956
Shares (diluted)B
1.690
1.836
1.868
2.032
1.953
1.956
2.020
1.868
1.963
1.928
1.922
(0.26%)
1.56%
52
26.01
Buyback yield%
12.01
12.19
12.06
12.12
12.01
10.51
8.78
11.43
11.06
8.07
23.26
10.51
11.72
50
1.661
D/E ratiox
1.219
1.283
1.113
0.993
1.016
1.110
1.110
1.209
1.093
0.959
0.240
1.110
1.110
33
0.826
Enterprise value¥B
1.223
1.234
1.249
1.354
1.191
1.041
0.959
1.002
0.978
0.992
1.677
(3.58%)
(1.84%)
57
0.342
LT debt¥B
0.871
0.960
1.046
1.200
1.207
1.260
1.190
1.255
1.196
1.375
1.200
2.64%
4.97%
73
Revenue
¥1.596B
1.24%
1.00×
Cost of revenue
¥1.095B
1.20%
1.00×
Operating expenses
¥179.7M
2.38%
1.12×