1.074
Revenue¥B
0.920
0.951
1.012
1.045
1.080
1.114
1.187
1.247
1.289
1.320
1.111
4.10%
3.93%
39
2.46
Revenue growth%
19.00
18.88
20.29
19.82
19.01
19.07
18.90
19.69
20.02
17.84
11.20
19.07
19.04
93
8.01
Gross margin%
32.03
32.84
35.28
36.97
36.55
36.17
34.12
34.29
32.37
33.92
23.59
34.12
34.20
56
10.72
Operating margin%
1.06
0.40
1.88
1.64
1.02
3.30
2.52
0.40
0.40
0.40
24.46
0.40
1.04
43
27.69
Net margin%
31.60
28.98
27.93
29.39
29.34
30.57
30.17
30.68
31.40
28.69
26.00
30.57
29.78
88
33.63
P/E ratio (avg)x
16.37
16.06
15.71
16.17
16.46
16.31
15.31
16.41
14.83
16.20
9.313
16.20
16.19
17
24.24
EV/EBITx
27.82
30.04
33.11
34.42
34.69
39.72
39.53
38.96
39.90
45.57
31.76
39.72
36.83
56
13.48
FCF yield (avg)%
3.82
3.28
3.81
4.67
4.71
6.94
5.45
6.06
5.48
5.37
24.94
5.48
5.04
20
3.27
FCF margin%
7.52
5.34
3.83
4.80
4.28
3.52
5.99
3.40
2.21
4.70
11.06
3.52
4.49
81
0.550
FCF / Net incomex
0.178
0.187
0.189
0.205
0.199
0.189
0.208
0.185
0.180
0.169
0.329
0.185
0.188
11
16.55
ROIC%
3.37
0.65
0.73
0.66
0.40
0.40
1.48
0.40
0.40
0.85
2.26
0.40
0.65
61
14.50
Return on equity%
24.18
22.41
25.31
24.83
26.46
23.76
24.81
26.91
26.20
24.58
2.14
24.81
24.82
53
18.02
Return on assets%
17.89
15.68
15.08
17.24
19.90
22.49
21.97
19.49
17.07
14.41
2.62
19.49
17.56
23
0.37
EPS¥
0.55
0.60
0.60
0.63
0.62
0.59
0.55
0.56
0.58
0.56
0.39
(1.98%)
(0.14%)
—
12.58
EPS growth%
34.95
32.96
31.07
31.25
32.27
32.43
33.40
31.08
32.85
31.52
28.62
32.43
32.35
23
0.41
Bookvalue per sh¥
0.56
0.62
0.59
0.57
0.63
0.74
0.81
0.79
0.88
0.90
0.50
7.50%
4.40%
—
0.37
FCF per share¥
0.27
0.27
0.31
0.35
0.39
0.39
0.45
0.45
0.46
0.55
0.30
7.37%
8.68%
—
0.42
Dividend per sh¥
0.25
0.28
0.30
0.30
0.29
0.30
0.28
0.30
0.32
0.35
0.41
3.70%
4.29%
—
21.49
Div yield (avg)%
22.17
20.76
19.03
21.10
22.20
25.14
23.96
23.18
22.81
22.79
26.73
23.18
22.50
88
15.24
Payout ratio%
21.11
20.89
21.38
19.56
20.84
18.63
16.39
15.76
13.54
15.94
14.95
15.94
19.10
13
1.036
Shares (diluted)B
1.204
1.341
1.301
1.418
1.427
1.608
1.444
1.296
1.327
1.311
1.028
(1.68%)
1.04%
66
16.25
Buyback yield%
26.25
23.65
25.09
26.38
28.98
28.29
25.59
25.52
22.90
23.03
22.61
25.52
25.56
21
1.102
D/E ratiox
1.241
1.318
1.330
1.314
1.145
1.052
1.034
1.082
0.945
0.960
1.461
1.034
1.113
23
0.475
Enterprise value¥B
1.477
1.551
1.671
1.514
1.556
1.496
1.431
1.351
1.413
1.321
1.427
(3.22%)
(0.14%)
45
0.645
LT debt¥B
0.807
0.844
0.931
1.126
1.193
1.229
1.395
1.592
1.577
1.657
1.227
6.79%
9.56%
24
Revenue
¥1.320B
3.93%
1.00×
Cost of revenue
¥763.0M
4.12%
1.02×
Operating expenses
¥314.1M
4.07%
1.01×