0.856
Revenue¥B
0.950
0.988
1.008
1.060
1.082
1.121
1.169
1.186
1.204
1.266
0.929
3.18%
3.32%
68
7.79
Revenue growth%
12.43
11.57
14.36
15.89
15.74
14.14
14.79
13.73
15.52
12.95
10.72
14.14
14.25
24
9.74
Gross margin%
4.02
1.05
3.01
3.74
5.23
2.42
3.70
0.74
1.47
0.40
9.08
1.47
2.71
58
9.84
Operating margin%
3.23
2.73
3.64
1.20
2.29
1.27
4.24
6.34
6.06
8.08
24.06
6.06
3.43
10
24.90
Net margin%
20.74
19.26
19.15
21.79
22.11
22.53
24.90
22.58
20.44
21.21
5.34
22.53
21.50
89
27.58
P/E ratio (avg)x
35.32
40.97
47.82
49.88
49.27
51.68
60.00
57.61
63.40
70.92
22.11
60.00
50.78
34
7.123
EV/EBITx
35.31
41.86
45.43
49.30
51.38
57.70
64.99
77.37
79.88
91.51
6.470
77.37
54.54
47
25.79
FCF yield (avg)%
3.45
2.75
0.40
0.40
1.58
2.30
0.40
0.40
0.40
1.90
20.54
0.40
0.99
53
6.42
FCF margin%
24.99
23.40
21.58
20.15
22.93
21.65
18.88
18.89
20.76
20.62
17.56
20.62
21.17
81
1.367
FCF / Net incomex
1.619
1.723
1.592
1.681
1.441
1.438
1.501
1.294
1.150
1.149
0.489
1.294
1.471
93
5.27
ROIC%
20.79
23.39
24.10
23.00
25.31
24.90
22.28
19.73
17.19
16.92
16.91
19.73
22.64
37
13.43
Return on equity%
16.98
16.28
19.20
19.53
20.01
19.60
16.97
16.77
15.61
16.07
3.72
16.77
16.97
43
19.05
Return on assets%
24.87
23.21
24.42
22.61
24.01
24.84
24.50
24.01
25.12
26.85
11.68
24.84
24.46
33
0.60
EPS¥
0.84
0.90
1.03
1.10
1.17
1.37
1.59
1.91
2.15
2.23
0.67
13.68%
12.31%
—
16.98
EPS growth%
31.19
30.64
30.90
28.23
30.02
30.82
29.72
27.17
25.27
24.15
3.79
27.17
29.87
7
0.38
Bookvalue per sh¥
0.81
0.81
0.75
0.77
0.68
0.72
0.70
0.78
0.68
0.67
0.95
(0.23%)
(1.54%)
—
0.51
FCF per share¥
0.46
0.47
0.50
0.51
0.49
0.53
0.49
0.47
0.53
0.49
0.95
0.27%
0.16%
—
1.01
Dividend per sh¥
1.02
1.18
1.28
1.42
1.56
1.51
1.64
1.79
1.96
1.86
0.37
3.59%
6.66%
—
4.50
Div yield (avg)%
4.27
4.16
2.70
4.31
6.19
7.24
7.61
8.36
7.25
7.64
25.40
7.61
6.72
29
6.00
Payout ratio%
20.64
23.21
20.63
20.83
17.93
18.42
20.37
21.27
20.19
23.11
9.79
20.37
20.64
20
420.8
Shares (diluted)M
454.7
478.5
516.5
520.3
483.0
515.7
508.4
550.7
558.5
589.8
421.1
4.08%
2.80%
30
26.07
Buyback yield%
10.98
11.89
9.08
8.27
10.18
8.76
9.92
6.99
9.11
9.93
18.17
9.11
9.51
76
0.615
D/E ratiox
0.255
0.283
0.248
0.243
0.242
0.255
0.266
0.249
0.254
0.252
1.544
0.254
0.253
49
0.413
Enterprise value¥B
0.840
0.858
0.827
0.799
0.882
1.002
0.966
1.031
1.007
0.990
0.490
2.34%
3.07%
81
1,020
LT debt¥M
252.5
276.5
262.8
308.7
311.7
354.3
357.3
356.2
360.9
424.4
58.29
6.36%
6.83%
22
Revenue
¥1.266B
3.32%
1.00×
Cost of revenue
¥647.4M
3.35%
1.00×
Operating expenses
¥267.8M
3.21%
0.99×