1.727
Revenue¥B
1.752
1.745
1.774
1.792
1.851
1.886
1.884
1.961
2.020
2.041
1.888
1.98%
1.60%
59
12.86
Revenue growth%
10.33
9.71
6.80
9.25
11.76
8.98
7.34
5.78
5.74
4.72
9.61
5.78
8.16
53
16.17
Gross margin%
13.49
14.03
11.56
13.36
14.17
15.99
16.92
14.30
12.40
14.50
7.64
14.50
14.10
6
11.23
Operating margin%
25.67
26.55
26.05
27.04
28.81
29.51
30.70
31.60
32.59
29.65
9.18
30.70
29.16
70
22.91
Net margin%
9.09
9.58
9.39
11.74
11.86
10.86
9.15
7.85
5.14
5.57
22.85
7.85
9.27
62
34.34
P/E ratio (avg)x
30.28
34.83
36.13
34.56
34.92
39.80
38.18
36.56
42.94
42.99
8.160
39.80
36.35
8
21.91
EV/EBITx
12.61
11.55
10.18
10.33
9.057
9.269
9.721
8.671
8.039
7.879
16.94
8.671
9.495
76
13.77
FCF yield (avg)%
11.14
11.27
11.32
14.03
12.31
9.39
9.39
6.61
7.70
9.67
16.20
9.39
10.41
21
16.53
FCF margin%
9.32
6.59
6.43
5.95
4.45
5.33
7.15
6.83
8.94
6.33
21.09
6.83
6.51
50
1.192
FCF / Net incomex
1.333
1.227
1.373
1.278
1.332
1.471
1.542
1.457
1.633
1.490
1.205
1.490
1.415
57
22.42
ROIC%
29.11
29.46
28.84
28.37
27.15
30.02
32.09
33.45
31.44
31.24
3.40
31.44
29.74
16
28.94
Return on equity%
21.30
18.44
17.22
19.25
21.12
18.80
16.32
15.77
18.33
16.92
15.00
16.92
18.39
62
7.95
Return on assets%
11.86
14.14
12.65
10.68
11.74
10.77
13.46
11.02
12.65
15.29
23.17
12.65
12.26
89
0.59
EPS¥
0.22
0.20
0.19
0.20
0.21
0.23
0.23
0.25
0.26
0.27
0.61
5.49%
2.89%
—
13.92
EPS growth%
23.08
22.72
23.15
22.35
25.13
24.58
27.39
27.61
26.06
26.20
21.33
26.20
24.86
39
0.49
Bookvalue per sh¥
0.71
0.71
0.72
0.82
0.88
0.97
1.16
1.32
1.38
1.46
0.61
10.72%
8.41%
—
0.32
FCF per share¥
0.71
0.72
0.81
0.93
0.89
0.90
1.07
1.11
1.30
1.34
0.27
8.36%
6.53%
—
0.27
Dividend per sh¥
0.24
0.24
0.22
0.20
0.19
0.20
0.20
0.21
0.24
0.24
0.43
5.26%
(0.31%)
—
15.47
Div yield (avg)%
9.84
9.74
8.63
6.62
5.68
5.04
5.54
4.45
1.60
2.98
19.49
4.45
5.61
68
3.27
Payout ratio%
18.44
15.89
17.23
17.09
14.21
16.50
16.12
14.22
14.01
16.72
21.48
16.12
16.31
57
1.600
Shares (diluted)B
2.083
2.068
2.117
2.225
2.461
2.407
2.411
2.415
2.801
2.914
1.651
3.44%
4.23%
58
27.88
Buyback yield%
4.35
4.06
1.32
1.63
3.68
4.08
3.10
0.64
0.40
2.18
27.83
2.18
2.64
11
0.948
D/E ratiox
1.439
1.388
1.286
1.296
1.333
1.441
1.412
1.497
1.535
1.621
0.104
1.497
1.426
49
113.7
Enterprise value¥M
345.8
362.2
410.2
444.5
451.9
493.7
525.3
570.9
624.1
671.2
729.0
8.23%
6.80%
12
0.455
LT debt¥B
0.962
1.035
0.920
1.007
1.089
1.029
0.919
0.800
0.766
0.772
0.359
(6.66%)
(3.23%)
28
Revenue
¥2.041B
1.60%
1.00×
Cost of revenue
¥1.348B
1.63%
1.00×
Operating expenses
¥252.5M
1.54%
0.99×