1.024
Revenue¥B
0.847
0.903
0.970
1.057
1.155
1.245
1.331
1.418
1.529
1.613
1.086
6.90%
7.50%
14
5.46
Revenue growth%
12.08
12.53
10.30
12.27
14.49
11.67
13.14
10.26
8.19
10.99
16.20
10.99
11.88
32
12.99
Gross margin%
27.52
25.19
27.77
27.53
27.41
25.57
23.15
26.13
24.11
23.71
22.04
24.11
25.85
93
29.22
Operating margin%
32.71
34.75
35.42
36.87
39.86
42.62
44.22
46.59
48.40
45.41
15.84
45.41
41.24
15
4.42
Net margin%
24.57
26.73
24.15
25.69
26.30
26.67
25.48
23.89
24.16
25.25
18.05
25.25
25.36
73
12.71
P/E ratio (avg)x
24.55
25.64
23.62
20.74
18.61
17.02
17.34
16.66
15.55
15.58
29.75
16.66
17.98
88
21.90
EV/EBITx
18.67
18.51
18.34
20.19
19.17
19.92
17.72
17.83
19.53
18.99
22.25
18.99
18.83
60
18.68
FCF yield (avg)%
23.16
23.19
22.02
24.50
25.53
28.13
29.82
27.06
26.91
29.53
2.10
28.13
26.22
16
20.20
FCF margin%
3.53
2.33
0.40
3.39
1.94
2.00
2.55
5.20
3.53
1.25
28.00
2.55
2.44
16
1.194
FCF / Net incomex
1.024
0.977
0.965
0.951
0.994
1.108
1.098
1.020
0.977
0.911
0.651
1.020
0.986
21
6.30
ROIC%
4.35
3.00
2.21
2.44
0.40
0.40
2.15
0.40
1.18
0.63
4.09
0.63
1.66
95
9.59
Return on equity%
16.59
17.11
16.69
15.86
13.15
14.26
11.73
9.35
11.94
13.04
28.83
11.94
13.71
33
10.68
Return on assets%
9.34
7.33
5.50
5.43
7.01
7.35
6.25
9.02
8.29
8.69
8.95
8.29
7.34
92
0.27
EPS¥
0.26
0.30
0.34
0.36
0.39
0.43
0.48
0.54
0.60
0.70
0.28
12.33%
12.07%
—
27.28
EPS growth%
12.07
15.05
14.64
11.91
10.97
10.76
11.80
9.19
11.15
13.83
3.02
11.15
11.85
84
0.53
Bookvalue per sh¥
0.37
0.36
0.37
0.39
0.46
0.50
0.52
0.56
0.57
0.63
0.25
6.49%
7.24%
—
0.55
FCF per share¥
0.71
0.79
0.85
0.84
0.80
0.83
0.90
0.98
1.02
1.06
0.26
5.79%
4.88%
—
0.37
Dividend per sh¥
0.16
0.16
0.15
0.15
0.13
0.14
0.15
0.16
0.17
0.18
0.13
6.80%
0.25%
—
12.74
Div yield (avg)%
11.80
12.88
11.36
12.71
12.32
11.05
9.95
9.73
7.54
10.44
6.26
9.95
11.20
29
20.90
Payout ratio%
10.24
12.06
13.95
12.94
10.35
12.25
10.66
11.38
10.10
9.65
9.49
10.66
11.02
6
0.965
Shares (diluted)B
0.915
0.901
0.858
0.801
0.803
0.868
0.875
1.000
1.010
1.085
0.955
6.22%
1.01%
23
2.32
Buyback yield%
10.63
11.19
10.09
12.05
12.91
12.80
14.54
17.50
14.66
15.39
20.75
14.66
12.85
61
0.247
D/E ratiox
0.410
0.399
0.412
0.382
0.370
0.360
0.405
0.416
0.459
0.471
0.822
0.416
0.407
21
1.280
Enterprise value¥B
0.878
1.007
1.172
1.353
1.444
1.616
1.589
1.665
1.848
1.811
1.349
4.63%
8.06%
68
626.4
LT debt¥M
543.2
555.3
602.7
583.8
576.0
651.6
629.5
581.8
562.4
554.8
521.0
(0.75%)
1.13%
80
Revenue
¥1.613B
7.50%
1.00×
Cost of revenue
¥719.6M
7.56%
1.01×
Operating expenses
¥373.6M
7.89%
1.04×