1.074
Revenue¥B
0.535
0.587
0.625
0.676
0.748
0.797
0.879
0.960
1.031
1.117
1.111
8.35%
8.45%
55
17.49
Revenue growth%
7.72
7.22
9.10
9.73
7.54
7.94
6.29
5.71
2.85
1.28
6.65
5.71
7.38
74
20.99
Gross margin%
27.34
25.79
25.75
28.35
28.08
28.99
27.29
27.18
26.12
24.11
24.36
27.18
27.23
62
25.61
Operating margin%
28.96
30.39
32.70
30.75
33.16
30.44
28.71
25.88
28.49
25.57
22.33
28.49
29.68
87
6.94
Net margin%
22.75
21.44
20.29
20.78
21.54
20.40
20.83
18.67
15.79
18.43
27.00
18.67
20.59
46
8.721
P/E ratio (avg)x
61.40
66.62
71.02
75.86
87.64
97.05
93.94
91.08
105.0
104.3
17.11
97.05
89.36
28
13.97
EV/EBITx
32.17
32.49
31.79
34.67
37.11
36.69
41.83
47.77
54.86
54.18
18.06
47.77
36.90
49
7.23
FCF yield (avg)%
3.38
5.42
3.62
6.11
6.16
3.94
5.04
7.85
7.05
6.57
14.51
6.57
5.76
29
18.36
FCF margin%
26.65
28.86
27.15
25.68
24.41
22.48
24.55
22.33
24.36
25.96
12.99
24.36
25.12
34
1.193
FCF / Net incomex
0.764
0.830
0.825
0.861
0.948
1.124
1.114
1.124
1.161
1.336
0.891
1.124
1.031
73
27.18
ROIC%
1.86
3.10
5.04
5.72
5.04
3.05
1.42
3.01
5.81
4.21
12.81
3.05
3.66
48
15.42
Return on equity%
11.17
12.59
14.68
13.41
14.21
15.77
15.01
12.08
10.45
9.29
20.78
12.08
13.00
95
24.59
Return on assets%
23.90
26.66
24.28
23.94
23.03
22.91
20.61
20.32
21.34
24.22
12.27
21.34
23.47
59
0.57
EPS¥
1.26
1.22
1.30
1.40
1.61
1.53
1.68
1.84
2.03
1.98
0.60
4.17%
4.68%
—
18.25
EPS growth%
15.29
14.20
16.33
13.52
14.06
12.81
15.09
12.47
11.07
11.68
5.28
12.47
13.79
73
0.67
Bookvalue per sh¥
0.28
0.26
0.28
0.25
0.23
0.24
0.23
0.23
0.24
0.22
0.43
(0.80%)
(3.00%)
—
0.73
FCF per share¥
0.51
0.51
0.50
0.53
0.48
0.49
0.52
0.46
0.45
0.43
1.35
(2.36%)
(0.92%)
—
0.63
Dividend per sh¥
1.07
1.02
1.14
1.11
1.00
1.11
1.04
0.94
0.94
0.91
0.85
(1.77%)
(0.59%)
—
2.21
Div yield (avg)%
10.03
9.78
11.47
13.63
15.78
18.45
21.07
20.64
18.27
17.57
19.16
18.45
16.68
61
4.04
Payout ratio%
14.91
16.92
19.11
17.52
17.73
19.65
17.95
15.55
15.74
16.67
9.24
16.67
17.22
92
325.1
Shares (diluted)M
439.0
437.5
453.1
524.9
565.5
594.1
671.2
663.3
674.0
798.5
326.0
7.14%
7.64%
20
25.55
Buyback yield%
14.82
11.96
10.99
11.69
9.74
9.62
6.67
8.67
9.56
9.52
12.33
9.52
9.68
34
1.357
D/E ratiox
0.242
0.256
0.257
0.272
0.257
0.273
0.287
0.308
0.273
0.240
0.886
0.273
0.265
24
0.972
Enterprise value¥B
0.892
0.854
0.878
0.972
0.994
1.027
1.075
1.218
1.286
1.411
0.463
7.26%
6.04%
88
0.213
LT debt¥B
1.799
2.068
2.285
2.174
2.160
2.505
2.767
2.685
2.578
2.763
0.793
5.05%
5.79%
49
Revenue
¥1.117B
8.45%
1.00×
Cost of revenue
¥733.1M
8.55%
1.01×
Operating expenses
¥194.6M
8.69%
1.02×