5.246
Revenue¥B
2.551
2.678
2.780
2.885
3.041
3.251
3.434
3.588
3.740
4.027
5.560
5.78%
5.32%
83
25.56
Revenue growth%
4.15
4.14
1.36
0.40
0.40
2.06
4.79
4.87
7.21
7.66
3.58
4.87
4.15
12
25.61
Gross margin%
21.43
23.31
20.35
17.58
15.11
16.82
16.48
17.58
20.00
22.14
16.27
17.58
18.79
82
4.47
Operating margin%
23.79
20.81
21.74
22.59
21.66
22.06
19.91
18.03
17.91
19.73
25.93
19.73
21.23
29
17.27
Net margin%
29.15
29.83
29.59
28.92
31.83
32.36
30.82
31.81
31.32
29.41
28.60
31.32
30.32
75
28.35
P/E ratio (avg)x
12.80
12.69
15.17
16.94
17.38
17.29
19.57
20.46
24.17
28.61
29.46
20.46
17.33
59
28.84
EV/EBITx
12.17
12.14
13.86
15.40
16.90
15.56
14.51
13.75
13.87
13.05
37.97
13.87
13.86
93
25.19
FCF yield (avg)%
13.35
13.70
14.66
15.86
15.90
18.05
18.58
16.62
14.75
11.94
6.42
16.62
15.30
37
27.66
FCF margin%
11.10
10.13
7.99
10.68
9.45
10.47
12.17
13.80
16.16
13.88
13.88
13.80
10.89
58
0.342
FCF / Net incomex
0.145
0.135
0.136
0.121
0.126
0.122
0.125
0.114
0.123
0.113
0.814
0.122
0.124
84
4.81
ROIC%
7.47
6.24
5.58
6.25
6.72
9.54
12.33
13.45
14.26
13.84
12.84
13.45
8.51
38
13.65
Return on equity%
5.46
3.43
1.07
0.40
0.40
0.40
3.09
0.40
0.40
0.40
5.43
0.40
0.40
58
2.23
Return on assets%
27.77
28.24
28.79
27.81
29.75
30.52
29.44
29.23
28.48
26.07
20.68
29.23
28.63
91
0.22
EPS¥
0.27
0.27
0.28
0.25
0.23
0.23
0.22
0.24
0.22
0.23
0.23
0.31%
(0.47%)
—
9.85
EPS growth%
24.25
26.52
28.14
30.85
29.70
29.47
30.57
31.15
30.54
33.45
6.76
30.57
30.12
32
0.14
Bookvalue per sh¥
0.20
0.17
0.18
0.17
0.18
0.17
0.15
0.16
0.17
0.17
0.07
(1.60%)
(2.24%)
—
0.18
FCF per share¥
0.21
0.19
0.20
0.19
0.22
0.25
0.28
0.28
0.25
0.25
0.11
2.73%
2.76%
—
0.20
Dividend per sh¥
0.15
0.14
0.12
0.13
0.13
0.11
0.12
0.13
0.13
0.13
0.08
0.10%
(1.86%)
—
21.38
Div yield (avg)%
26.30
29.18
29.12
29.85
32.43
34.26
35.40
35.73
33.84
36.55
28.27
35.40
33.13
78
4.68
Payout ratio%
18.93
19.72
19.78
18.15
15.60
13.25
14.86
14.58
13.95
12.27
20.84
13.95
15.23
83
8.413
Shares (diluted)B
9.504
9.448
9.463
10.30
9.916
9.819
9.191
10.72
10.47
10.62
8.729
1.39%
1.07%
50
22.90
Buyback yield%
15.53
13.92
16.01
14.70
13.28
14.86
12.04
9.51
11.53
12.76
15.85
12.04
13.60
89
1.642
D/E ratiox
1.086
1.071
0.957
1.023
1.121
1.019
0.952
0.840
0.815
0.767
0.283
0.840
0.988
50
2.637
Enterprise value¥B
0.596
0.509
0.526
0.555
0.594
0.503
0.432
0.398
0.376
0.321
1.028
(11.61%)
(6.64%)
48
2.292
LT debt¥B
4.442
4.702
4.683
4.640
4.876
4.675
5.002
5.340
5.294
5.241
2.188
1.46%
1.27%
50
Revenue
¥4.027B
5.32%
1.00×
Cost of revenue
¥1.670B
5.00%
0.97×
Operating expenses
¥948.1M
5.27%
0.99×