1.013
Revenue¥B
0.853
0.874
0.896
0.915
0.932
0.947
0.991
1.026
1.076
1.081
1.100
2.99%
2.69%
83
28.26
Revenue growth%
25.88
24.62
22.78
23.07
22.21
22.65
23.70
22.20
23.13
25.79
3.07
23.13
23.10
64
10.74
Gross margin%
21.78
19.24
18.92
19.79
17.24
17.71
20.46
19.67
20.46
22.71
12.41
20.46
19.73
59
29.31
Operating margin%
27.89
26.58
25.06
23.00
20.46
20.78
20.02
19.20
17.85
17.84
4.44
19.20
20.62
80
7.09
Net margin%
7.01
5.77
8.66
6.34
6.06
7.65
7.91
6.17
4.87
6.54
26.31
6.54
6.44
73
8.602
P/E ratio (avg)x
45.88
42.69
46.18
45.47
47.33
52.14
57.01
54.65
55.04
58.27
31.19
55.04
49.73
86
29.63
EV/EBITx
32.00
31.24
34.33
30.96
29.99
31.51
28.19
25.09
25.70
26.60
30.10
26.60
30.48
59
29.11
FCF yield (avg)%
13.91
14.57
11.69
9.89
11.06
11.46
11.34
8.80
10.71
11.01
18.37
11.01
11.20
38
23.09
FCF margin%
12.77
11.92
10.78
9.84
8.06
5.19
3.55
4.53
4.67
5.92
12.90
4.67
6.99
94
0.718
FCF / Net incomex
1.972
2.294
2.255
2.379
2.379
2.601
2.675
2.893
3.333
3.712
0.483
2.893
2.490
12
26.20
ROIC%
33.59
31.50
29.15
31.36
28.86
30.01
29.15
30.95
31.57
28.65
3.92
30.01
30.48
76
13.80
Return on equity%
0.40
1.96
1.55
4.26
6.52
7.02
5.76
7.28
6.08
5.91
2.63
6.08
5.83
67
16.70
Return on assets%
29.40
27.02
26.19
26.84
27.70
26.70
23.96
25.18
25.25
25.06
2.11
25.18
26.45
70
0.41
EPS¥
0.43
0.40
0.37
0.43
0.45
0.44
0.46
0.51
0.54
0.59
0.42
5.60%
3.30%
—
15.12
EPS growth%
9.61
7.51
7.82
7.33
7.23
8.74
5.91
3.34
3.07
2.09
21.71
3.34
7.28
9
0.14
Bookvalue per sh¥
0.57
0.58
0.58
0.62
0.61
0.65
0.79
0.96
1.00
1.00
0.53
10.47%
6.88%
—
0.39
FCF per share¥
0.67
0.71
0.76
0.64
0.63
0.65
0.65
0.69
0.62
0.61
0.80
(0.83%)
(2.09%)
—
0.59
Dividend per sh¥
0.20
0.20
0.19
0.19
0.17
0.18
0.16
0.17
0.16
0.15
0.83
(2.08%)
(3.33%)
—
24.02
Div yield (avg)%
25.17
25.86
25.23
23.23
23.75
21.12
20.85
18.15
18.20
18.34
11.50
18.34
22.18
28
15.12
Payout ratio%
16.72
17.86
20.17
22.97
21.20
20.47
21.69
20.80
18.46
19.42
28.16
20.47
20.32
56
0.437
Shares (diluted)B
0.610
0.726
0.795
0.953
0.941
0.935
0.978
1.021
1.094
1.130
0.444
3.73%
7.19%
53
7.34
Buyback yield%
18.61
18.40
19.60
20.45
22.82
22.99
23.85
24.08
25.95
26.04
13.44
24.08
22.90
60
1.728
D/E ratiox
1.477
1.330
1.284
1.311
1.380
1.266
1.237
1.173
1.149
1.085
1.404
1.173
1.275
48
1.017
Enterprise value¥B
0.317
0.346
0.404
0.479
0.510
0.498
0.507
0.519
0.510
0.598
1.067
3.23%
7.86%
41
1,040
LT debt¥M
104.5
121.7
127.0
125.2
122.8
117.7
114.8
122.9
119.6
124.0
66.10
0.19%
2.33%
52
Revenue
¥1.081B
2.69%
1.00×
Cost of revenue
¥616.1M
2.87%
1.02×
Operating expenses
¥263.4M
2.91%
1.02×