12.48
Revenue¥B
19.19
20.25
21.02
21.82
22.75
23.19
24.06
24.70
25.30
26.48
13.38
3.08%
3.51%
37
18.82
Revenue growth%
3.78
1.91
1.84
0.40
1.88
0.40
0.88
0.40
1.51
0.40
22.09
0.40
1.20
25
24.90
Gross margin%
16.22
15.02
17.37
19.43
19.30
21.82
19.18
16.76
14.23
13.24
19.68
16.76
17.06
67
15.62
Operating margin%
27.90
25.97
26.24
26.29
24.09
23.27
23.13
25.05
23.59
24.43
2.13
23.59
24.74
28
4.95
Net margin%
11.12
10.02
12.60
15.08
13.16
12.29
13.42
14.30
13.16
12.42
8.62
13.16
12.88
5
11.14
P/E ratio (avg)x
26.80
31.76
31.13
31.93
38.18
43.36
41.78
46.77
44.88
46.45
15.19
44.88
39.98
49
21.26
EV/EBITx
10.37
10.77
10.92
12.39
14.06
16.78
20.21
21.92
22.58
25.05
9.565
21.92
15.42
93
5.66
FCF yield (avg)%
16.73
15.77
16.96
14.33
12.42
13.34
15.88
17.93
17.73
17.62
13.89
17.62
16.31
67
17.98
FCF margin%
22.42
25.35
23.87
26.76
26.39
24.21
24.60
26.50
28.99
29.13
19.54
26.50
25.87
40
0.833
FCF / Net incomex
0.704
0.753
0.808
0.841
0.807
0.764
0.690
0.731
0.707
0.626
1.096
0.707
0.742
23
29.78
ROIC%
12.79
13.70
12.19
14.58
15.25
12.73
11.08
8.63
9.76
12.37
25.76
11.08
12.55
56
13.07
Return on equity%
12.71
11.27
12.21
13.30
15.31
12.80
10.67
12.96
15.77
15.55
17.24
12.96
12.88
75
13.96
Return on assets%
28.51
25.84
28.78
27.38
25.49
26.20
27.12
25.63
22.80
23.22
24.70
25.63
26.02
90
0.68
EPS¥
0.39
0.36
0.38
0.35
0.37
0.41
0.46
0.48
0.47
0.47
0.70
4.88%
1.59%
—
20.91
EPS growth%
20.74
19.01
20.30
19.80
19.28
21.50
23.18
23.61
23.05
24.98
3.03
23.18
21.12
30
0.70
Bookvalue per sh¥
0.67
0.70
0.72
0.76
0.72
0.65
0.63
0.62
0.60
0.66
0.69
(1.47%)
0.47%
—
0.56
FCF per share¥
1.20
1.33
1.33
1.47
1.45
1.66
1.76
1.85
1.84
2.13
0.25
7.94%
7.32%
—
0.72
Dividend per sh¥
0.44
0.45
0.50
0.50
0.56
0.62
0.66
0.65
0.68
0.75
0.59
5.84%
6.73%
—
20.50
Div yield (avg)%
15.26
13.26
11.01
11.87
11.44
14.41
11.66
10.38
8.96
9.21
7.07
10.38
11.55
42
7.63
Payout ratio%
8.07
10.78
12.28
10.16
10.73
12.20
9.41
7.27
8.66
6.47
12.62
8.66
9.79
18
15.91
Shares (diluted)B
20.36
22.62
23.65
23.26
21.82
22.52
21.45
21.71
20.74
19.47
15.42
(2.26%)
(0.09%)
48
15.28
Buyback yield%
10.46
11.46
13.91
14.51
12.10
12.55
10.72
9.41
6.51
9.12
11.15
9.41
11.09
83
0.259
D/E ratiox
0.441
0.477
0.540
0.494
0.449
0.462
0.522
0.583
0.637
0.695
0.835
0.583
0.508
79
16.83
Enterprise value¥B
7.667
7.760
7.552
6.899
6.673
6.008
6.666
6.557
6.210
6.057
23.47
(1.92%)
(3.20%)
30
2.479
LT debt¥B
3.598
4.276
4.116
4.181
4.388
4.541
5.348
5.115
5.292
6.032
6.070
6.57%
6.54%
88
Revenue
¥26.48B
3.51%
1.00×
Cost of revenue
¥15.24B
3.42%
0.99×
Operating expenses
¥3.707B
3.06%
0.96×