1.182
Revenue¥B
0.801
0.872
0.940
1.007
1.085
1.170
1.255
1.384
1.537
1.686
1.281
9.21%
8.50%
76
9.63
Revenue growth%
18.47
16.61
16.32
14.28
13.40
12.96
13.06
14.29
11.67
11.56
24.07
12.96
13.84
33
14.75
Gross margin%
10.19
8.49
6.65
4.10
2.13
4.15
1.28
0.40
0.40
0.40
27.19
0.40
3.12
86
12.35
Operating margin%
9.85
10.95
8.20
7.55
7.11
6.85
5.23
4.38
2.62
4.72
4.17
4.72
6.98
71
29.52
Net margin%
10.00
12.03
9.90
10.97
12.25
12.03
10.86
12.74
9.83
8.49
27.88
10.86
10.91
84
13.67
P/E ratio (avg)x
16.18
15.60
14.42
16.05
16.11
17.94
20.55
20.08
18.53
20.44
31.38
20.08
17.06
90
33.67
EV/EBITx
20.27
20.82
18.98
19.18
18.64
19.12
20.73
20.87
22.71
21.89
27.36
20.87
20.50
66
10.17
FCF yield (avg)%
15.97
13.68
13.05
14.90
13.73
14.09
13.59
14.29
15.07
15.19
23.65
14.29
14.19
61
10.81
FCF margin%
14.21
12.12
14.63
13.16
14.54
12.98
13.47
15.92
17.42
15.32
3.39
15.32
14.38
8
0.834
FCF / Net incomex
1.806
1.739
1.859
2.047
2.309
2.225
2.265
2.416
2.773
3.321
1.517
2.416
2.245
26
26.30
ROIC%
24.94
27.35
28.64
28.89
30.38
29.78
32.24
29.96
27.94
27.53
14.94
29.78
28.77
33
10.95
Return on equity%
16.97
16.36
16.34
14.26
14.77
17.06
17.98
19.37
21.05
23.01
2.78
19.37
17.02
10
14.27
Return on assets%
5.64
3.06
4.92
2.37
1.61
0.40
0.40
2.88
1.63
0.40
27.26
0.40
2.00
77
0.54
EPS¥
1.49
1.56
1.53
1.55
1.79
1.78
2.08
2.03
2.17
2.51
0.58
6.94%
7.00%
—
20.50
EPS growth%
30.55
29.33
26.77
27.16
27.28
25.69
27.27
24.60
22.73
20.30
28.81
24.60
26.97
66
0.31
Bookvalue per sh¥
0.84
0.81
0.87
0.88
0.89
0.96
1.09
1.16
1.14
1.13
0.66
4.99%
4.07%
—
0.99
FCF per share¥
0.94
1.03
1.23
1.39
1.38
1.51
1.65
1.85
2.10
2.16
1.00
9.31%
9.94%
—
0.52
Dividend per sh¥
1.80
1.79
1.79
2.05
2.46
2.52
2.76
2.71
3.02
3.40
0.85
6.68%
8.03%
—
28.14
Div yield (avg)%
28.79
31.71
31.66
31.86
33.34
33.95
36.91
37.32
34.83
37.59
11.91
36.91
33.64
20
8.44
Payout ratio%
3.88
0.98
3.91
2.13
3.36
4.71
7.53
7.82
8.57
10.17
17.74
7.82
4.31
12
0.946
Shares (diluted)B
1.168
1.240
1.174
1.284
1.391
1.358
1.413
1.570
1.652
1.850
0.970
5.87%
5.96%
47
28.44
Buyback yield%
7.00
9.73
9.56
7.59
7.40
10.26
8.91
7.97
6.52
6.93
17.07
7.97
7.78
18
1.670
D/E ratiox
0.565
0.628
0.694
0.709
0.746
0.804
0.784
0.764
0.837
0.859
1.740
0.804
0.755
73
937.5
Enterprise value¥M
552.5
572.8
536.1
594.5
615.6
655.1
704.2
638.0
673.8
630.6
741.7
0.48%
2.20%
38
0.728
LT debt¥B
1.110
1.001
1.026
0.928
0.828
0.774
0.676
0.713
0.644
0.592
0.399
(6.51%)
(5.94%)
17
Revenue
¥1.686B
8.50%
1.00×
Cost of revenue
¥781.5M
8.74%
1.02×
Operating expenses
¥380.8M
7.91%
0.95×