0.062
Revenue¥B
0.923
0.932
0.960
0.992
1.001
1.016
1.028
1.058
1.058
1.092
0.068
1.75%
1.86%
42
15.69
Revenue growth%
12.34
9.90
12.21
13.06
10.52
9.15
10.68
9.42
7.04
4.47
6.47
9.15
10.21
41
28.27
Gross margin%
22.15
21.40
24.28
25.98
23.15
20.45
19.72
21.01
20.56
19.10
7.09
20.45
21.21
75
9.23
Operating margin%
11.61
12.23
9.65
9.99
10.97
11.19
12.81
12.82
15.55
14.63
15.13
12.82
11.92
83
14.42
Net margin%
20.51
19.86
17.77
17.09
17.53
19.09
16.49
17.42
16.37
19.34
13.80
17.42
17.65
86
13.77
P/E ratio (avg)x
16.21
17.89
17.11
19.06
21.01
23.76
26.46
30.52
30.95
33.39
36.65
30.52
22.38
30
19.29
EV/EBITx
17.08
17.76
16.85
16.85
16.20
15.68
15.46
15.15
13.69
12.67
31.59
15.15
15.94
46
23.44
FCF yield (avg)%
5.64
2.77
2.94
3.41
0.86
0.40
2.11
1.92
4.73
4.48
19.72
2.11
2.85
52
11.41
FCF margin%
8.88
10.80
11.29
8.97
9.38
7.92
8.53
7.74
9.29
8.47
29.23
8.47
8.93
6
1.270
FCF / Net incomex
0.676
0.651
0.614
0.551
0.545
0.478
0.412
0.434
0.470
0.498
1.300
0.470
0.521
21
26.06
ROIC%
14.44
17.04
15.35
13.73
13.71
12.85
13.88
11.89
8.89
8.85
12.38
11.89
13.72
35
18.28
Return on equity%
11.07
10.34
10.71
9.37
10.73
12.11
12.37
12.05
14.60
13.40
15.21
12.37
11.56
25
24.79
Return on assets%
18.88
17.00
17.51
15.66
14.81
13.25
14.75
16.98
19.51
20.14
17.09
16.98
16.99
66
0.73
EPS¥
0.54
0.56
0.61
0.61
0.56
0.54
0.53
0.52
0.47
0.42
0.76
(5.60%)
(3.22%)
—
5.62
EPS growth%
8.46
8.99
7.06
5.16
6.49
9.22
6.50
3.57
5.91
8.01
5.80
6.50
6.78
74
0.91
Bookvalue per sh¥
0.86
0.82
0.87
0.96
1.06
1.01
1.07
1.08
0.99
1.13
0.67
1.13%
3.57%
—
0.73
FCF per share¥
2.05
2.02
2.23
2.17
2.55
2.59
2.98
3.11
3.54
3.80
0.73
8.30%
6.94%
—
0.30
Dividend per sh¥
1.15
1.14
1.24
1.32
1.34
1.41
1.60
1.54
1.54
1.51
0.83
2.48%
2.44%
—
12.40
Div yield (avg)%
20.73
20.84
18.04
15.48
14.48
16.35
13.62
12.66
12.01
12.88
17.01
12.88
14.98
8
23.32
Payout ratio%
37.31
37.40
39.13
38.88
37.64
40.13
39.63
36.80
38.90
39.65
23.83
39.63
38.89
22
269.0
Shares (diluted)M
372.7
400.2
445.6
456.3
510.7
520.2
486.2
539.9
507.2
477.4
267.4
(1.34%)
3.19%
76
16.13
Buyback yield%
28.03
30.32
30.99
29.40
28.80
31.47
29.11
30.48
27.67
24.96
13.65
29.11
29.26
66
1.612
D/E ratiox
0.619
0.636
0.622
0.646
0.612
0.628
0.613
0.576
0.558
0.560
1.470
0.576
0.616
45
837.8
Enterprise value¥M
487.8
550.2
612.1
577.2
648.0
700.7
677.8
775.5
772.5
881.0
373.9
6.33%
7.19%
72
317.1
LT debt¥M
223.5
223.9
222.9
228.4
229.2
215.8
227.6
213.4
221.6
235.1
281.5
0.51%
1.21%
19
Revenue
¥1.092B
1.86%
1.00×
Cost of revenue
¥681.8M
1.64%
0.98×
Operating expenses
¥154.4M
2.11%
1.03×