0.579
Revenue¥B
1.100
1.107
1.139
1.165
1.157
1.151
1.180
1.213
1.212
1.215
0.642
0.98%
1.07%
15
12.82
Revenue growth%
7.46
8.16
6.10
4.94
2.86
0.60
3.24
1.36
0.40
0.40
20.54
0.60
3.05
91
24.37
Gross margin%
5.16
6.04
7.83
10.81
10.30
8.70
7.98
6.83
5.22
5.91
15.28
6.83
7.33
77
10.15
Operating margin%
16.16
14.88
17.14
16.78
17.03
16.13
17.35
15.61
17.52
15.77
6.50
16.13
16.47
29
27.76
Net margin%
29.45
27.34
26.19
25.16
25.49
24.72
24.28
26.97
28.87
30.18
2.70
26.97
26.58
29
19.34
P/E ratio (avg)x
18.46
18.53
18.83
19.95
22.38
24.52
26.18
26.32
27.73
28.83
21.00
26.32
23.45
33
13.78
EV/EBITx
10.55
10.43
9.376
8.181
7.391
7.906
8.437
8.359
7.610
7.135
19.99
7.906
8.270
61
17.23
FCF yield (avg)%
30.62
30.79
28.53
28.96
29.05
26.21
27.43
26.59
26.01
28.65
14.70
26.59
28.59
87
22.59
FCF margin%
22.93
25.85
26.80
24.22
22.56
21.07
23.85
21.93
23.61
26.05
5.55
23.61
23.73
56
0.861
FCF / Net incomex
0.167
0.173
0.196
0.214
0.250
0.273
0.267
0.276
0.299
0.303
0.461
0.276
0.259
29
5.60
ROIC%
18.62
17.54
19.68
21.02
22.62
23.48
21.98
22.76
24.75
26.10
22.57
23.48
22.30
92
25.03
Return on equity%
13.40
11.81
10.41
12.75
11.96
13.43
11.61
9.65
12.07
10.58
18.10
11.61
11.88
45
18.07
Return on assets%
17.22
19.65
16.69
14.20
15.66
13.17
10.94
8.94
8.21
9.72
13.50
9.72
13.68
55
1.28
EPS¥
1.82
1.84
2.06
2.14
2.07
2.06
2.19
2.08
2.31
2.26
1.35
1.76%
2.23%
—
13.80
EPS growth%
24.46
26.07
25.57
25.26
24.73
22.49
21.27
22.68
23.16
25.88
19.90
22.68
24.60
86
0.91
Bookvalue per sh¥
1.40
1.41
1.34
1.33
1.39
1.53
1.70
1.56
1.51
1.40
1.41
0.14%
0.18%
—
1.43
FCF per share¥
1.30
1.28
1.45
1.65
1.76
1.77
1.83
1.98
2.32
2.20
1.33
4.55%
5.27%
—
0.57
Dividend per sh¥
0.18
0.18
0.19
0.17
0.18
0.18
0.19
0.21
0.22
0.21
1.33
3.58%
1.33%
—
17.39
Div yield (avg)%
13.91
16.10
18.29
16.89
16.18
18.11
18.66
21.59
23.97
23.68
29.80
21.59
18.20
44
2.45
Payout ratio%
27.26
24.31
25.15
24.44
23.41
20.94
19.23
20.01
22.21
21.27
16.57
20.94
22.81
58
287.6
Shares (diluted)M
473.1
521.3
558.7
574.6
647.6
626.5
617.6
736.0
873.7
987.3
290.9
8.80%
7.98%
5
21.14
Buyback yield%
20.77
21.84
23.75
26.38
24.01
21.86
19.05
21.81
21.84
19.20
8.29
21.81
21.84
88
1.776
D/E ratiox
1.965
2.060
2.398
2.736
3.042
3.009
3.087
3.455
3.564
3.803
0.100
3.455
3.025
56
683.9
Enterprise value¥M
240.0
240.6
214.9
216.4
235.4
247.4
245.3
239.9
264.8
265.3
946.7
2.42%
0.10%
31
61.20
LT debt¥M
609.1
539.5
601.1
557.0
502.4
527.9
565.3
498.0
490.4
498.2
121.7
(0.17%)
(3.18%)
17
Revenue
¥1.215B
1.07%
1.00×
Cost of revenue
¥747.4M
0.91%
0.98×
Operating expenses
¥284.5M
1.10%
1.00×