1.429
Revenue¥B
1.231
1.269
1.317
1.352
1.377
1.402
1.404
1.447
1.496
1.490
1.530
1.59%
2.32%
34
13.17
Revenue growth%
1.06
0.40
0.55
1.53
0.40
2.75
5.29
6.58
4.14
4.55
20.91
4.55
2.14
70
27.86
Gross margin%
9.09
10.17
7.48
7.65
6.96
9.16
8.48
6.07
3.68
2.32
8.18
6.07
7.57
53
21.02
Operating margin%
13.63
13.89
13.02
12.04
14.92
17.32
16.29
15.28
17.25
18.12
24.95
17.25
15.10
39
16.25
Net margin%
23.16
23.78
22.27
21.99
20.09
22.81
19.89
20.13
21.20
21.48
15.20
21.20
21.74
70
17.79
P/E ratio (avg)x
14.15
13.63
13.35
12.60
12.93
11.50
12.64
12.76
12.47
10.78
28.97
12.47
12.70
41
30.18
EV/EBITx
34.65
33.16
33.39
30.98
35.83
37.44
39.09
44.85
45.21
46.61
26.32
44.85
36.64
15
13.93
FCF yield (avg)%
18.46
20.12
17.14
16.63
15.37
12.89
11.02
10.25
9.04
8.29
12.17
10.25
14.13
18
22.24
FCF margin%
0.40
2.85
4.03
5.11
4.72
5.96
7.68
7.97
5.62
6.68
28.02
6.68
5.36
55
0.113
FCF / Net incomex
0.504
0.546
0.640
0.690
0.685
0.751
0.811
0.935
1.005
1.182
1.624
0.935
0.721
35
8.10
ROIC%
20.48
23.07
24.88
27.63
30.02
27.21
25.50
24.77
26.67
25.28
13.89
25.50
25.39
47
6.59
Return on equity%
22.25
21.54
19.76
21.27
19.61
21.26
18.41
18.54
17.16
15.09
8.06
18.41
19.69
44
28.94
Return on assets%
27.82
25.01
26.07
23.90
25.61
25.05
26.20
28.69
29.78
29.35
28.20
28.69
26.13
62
0.34
EPS¥
0.10
0.08
0.08
0.08
0.08
0.09
0.09
0.08
0.08
0.09
0.37
1.51%
0.06%
—
9.39
EPS growth%
31.80
29.71
30.91
32.43
30.35
31.09
28.87
29.38
27.96
24.98
15.12
28.87
30.03
78
0.08
Bookvalue per sh¥
0.29
0.28
0.27
0.23
0.21
0.19
0.19
0.17
0.18
0.19
0.18
(1.78%)
(4.53%)
—
0.23
FCF per share¥
0.83
0.79
0.78
0.77
0.85
0.96
0.92
0.87
1.03
1.22
0.26
7.48%
4.58%
—
0.15
Dividend per sh¥
0.51
0.57
0.64
0.75
0.75
0.87
0.98
1.11
1.28
1.53
0.28
15.24%
13.52%
—
7.75
Div yield (avg)%
25.62
25.82
25.95
25.96
23.04
22.20
21.25
19.25
18.07
19.45
2.66
19.45
22.62
69
2.03
Payout ratio%
0.40
0.40
1.73
3.54
2.25
2.01
0.97
2.56
0.40
0.40
10.68
0.97
1.35
60
1.657
Shares (diluted)B
2.014
2.207
2.174
2.390
2.472
2.572
2.488
2.539
2.753
2.873
1.619
3.05%
4.73%
26
18.48
Buyback yield%
22.97
21.53
19.29
21.58
18.70
21.39
18.91
20.48
19.22
16.55
15.50
19.22
19.89
61
1.363
D/E ratiox
0.174
0.153
0.151
0.139
0.124
0.131
0.119
0.117
0.127
0.121
0.996
0.121
0.129
8
0.904
Enterprise value¥B
2.128
1.976
2.043
1.884
1.918
1.798
1.969
2.121
2.217
2.312
1.021
3.81%
1.49%
11
1.343
LT debt¥B
2.147
2.324
2.560
2.519
2.650
2.752
2.993
3.396
3.725
4.046
1.224
8.83%
7.43%
11
Revenue
¥1.490B
2.32%
1.00×
Cost of revenue
¥814.3M
2.32%
1.00×
Operating expenses
¥235.9M
1.83%
0.95×