0.428
Revenue¥B
1.213
1.293
1.335
1.425
1.499
1.581
1.645
1.736
1.851
1.911
0.464
4.98%
4.86%
62
7.41
Revenue growth%
10.21
10.76
12.74
13.22
13.84
10.97
11.72
14.47
16.09
18.81
22.54
14.47
12.98
33
14.10
Gross margin%
8.00
10.27
7.55
7.19
5.45
7.87
7.59
5.93
4.68
4.27
25.64
5.93
7.37
44
12.74
Operating margin%
2.63
4.84
4.45
3.79
2.81
0.40
0.40
2.30
1.25
1.09
17.78
1.09
2.47
85
22.24
Net margin%
27.00
29.84
28.13
28.61
31.55
32.69
35.50
34.61
34.21
31.65
24.61
34.21
31.60
49
20.87
P/E ratio (avg)x
48.09
44.49
48.78
53.66
61.83
57.30
55.99
59.79
59.21
66.25
9.901
59.21
56.65
77
24.05
EV/EBITx
32.32
37.71
39.41
43.37
43.71
48.66
47.36
54.04
52.25
56.19
26.75
52.25
45.53
91
25.06
FCF yield (avg)%
12.04
9.80
9.75
10.31
12.08
9.31
12.01
9.19
8.75
11.01
5.82
9.31
10.05
17
22.99
FCF margin%
22.74
24.99
23.35
23.74
22.17
20.60
22.81
22.94
23.56
23.72
16.06
22.94
23.15
91
1.650
FCF / Net incomex
0.927
0.976
1.001
1.037
1.002
1.107
1.197
1.182
1.325
1.375
1.645
1.197
1.072
92
13.38
ROIC%
28.16
26.31
25.46
26.84
25.30
22.70
22.84
25.65
25.56
27.12
2.84
25.56
25.61
28
18.77
Return on equity%
11.54
11.41
8.62
7.94
6.92
6.92
4.77
5.52
5.91
6.21
22.09
5.91
6.92
69
14.73
Return on assets%
21.17
21.19
19.83
20.49
20.85
23.73
22.34
21.29
19.22
18.92
28.99
21.29
21.01
76
0.77
EPS¥
0.51
0.55
0.60
0.68
0.80
0.95
1.02
1.24
1.43
1.42
0.81
12.01%
12.68%
—
6.20
EPS growth%
33.36
30.54
30.87
28.24
30.30
29.78
29.32
31.61
28.83
26.58
17.88
29.32
30.04
63
0.90
Bookvalue per sh¥
0.63
0.59
0.65
0.61
0.62
0.66
0.70
0.80
0.83
0.91
0.48
8.17%
4.34%
—
0.40
FCF per share¥
0.89
0.77
0.73
0.75
0.73
0.78
0.76
0.78
0.71
0.72
1.24
(0.22%)
(2.71%)
—
0.79
Dividend per sh¥
0.30
0.32
0.35
0.38
0.45
0.49
0.55
0.64
0.69
0.73
1.05
10.29%
10.95%
—
26.45
Div yield (avg)%
16.23
17.59
17.53
19.84
22.61
21.00
21.14
23.33
26.02
23.42
26.15
23.33
21.07
11
14.51
Payout ratio%
28.64
25.93
26.30
25.39
22.45
21.92
20.54
18.49
18.80
20.74
23.51
20.54
22.18
64
1.029
Shares (diluted)B
1.288
1.267
1.228
1.328
1.409
1.401
1.378
1.522
1.451
1.425
0.990
0.24%
1.46%
45
28.78
Buyback yield%
8.34
8.83
8.09
8.21
9.31
10.68
8.52
7.66
8.69
5.73
6.22
8.52
8.43
74
1.224
D/E ratiox
1.884
2.165
2.212
2.534
2.515
2.519
2.682
2.998
3.079
3.724
0.486
2.998
2.527
58
1.884
Enterprise value¥B
0.640
0.565
0.596
0.575
0.507
0.510
0.472
0.485
0.499
0.523
1.625
0.64%
(2.24%)
45
1.888
LT debt¥B
1.470
1.564
1.557
1.683
1.717
2.036
2.201
2.223
2.390
2.330
0.985
6.29%
5.13%
83
Revenue
¥1.911B
4.86%
1.00×
Cost of revenue
¥1.269B
4.90%
1.00×
Operating expenses
¥276.1M
4.63%
0.98×