1.260
Revenue¥B
0.977
1.032
1.067
1.115
1.191
1.230
1.321
1.373
1.466
1.547
1.330
5.36%
5.24%
12
2.80
Revenue growth%
13.89
13.15
16.12
15.49
15.24
13.21
13.18
14.73
12.00
14.75
10.83
13.21
14.31
37
7.27
Gross margin%
27.18
24.45
27.22
28.86
28.33
28.77
26.30
29.19
31.02
28.15
28.74
28.77
28.24
40
4.18
Operating margin%
25.40
24.51
25.99
24.07
22.57
23.24
23.79
23.44
24.22
27.15
12.90
23.79
24.15
55
25.21
Net margin%
3.32
0.87
0.40
2.03
0.40
0.40
2.88
2.83
4.96
3.86
12.62
2.88
2.43
66
20.09
P/E ratio (avg)x
15.65
18.49
19.66
19.57
20.94
24.41
25.76
25.28
29.83
31.99
27.47
25.76
22.68
68
7.794
EV/EBITx
17.79
18.84
20.75
22.59
24.50
26.37
24.73
22.68
24.64
23.80
35.21
24.64
23.24
73
6.21
FCF yield (avg)%
3.40
5.65
3.43
2.14
1.81
0.71
2.22
0.98
2.37
4.04
16.05
2.22
2.30
38
11.44
FCF margin%
23.56
23.79
21.43
20.58
19.70
19.29
20.65
23.46
25.89
26.08
7.81
23.46
22.45
44
1.492
FCF / Net incomex
0.447
0.411
0.433
0.416
0.364
0.388
0.351
0.303
0.294
0.304
0.636
0.304
0.376
48
3.86
ROIC%
0.40
0.40
0.40
1.77
3.34
2.82
5.80
8.05
8.68
7.57
27.11
7.57
3.08
94
13.85
Return on equity%
19.65
20.74
19.16
17.07
18.66
16.87
14.06
13.24
15.48
14.74
5.38
14.74
16.97
72
20.66
Return on assets%
21.72
19.89
17.63
16.00
13.16
14.40
11.57
12.06
14.97
16.43
7.91
14.40
15.49
21
2.11
EPS¥
3.69
3.99
4.16
4.38
4.83
5.11
5.87
5.44
5.43
5.34
2.17
2.04%
3.93%
—
10.27
EPS growth%
8.30
9.90
9.53
8.65
8.14
10.37
8.86
8.18
6.04
3.36
7.30
8.18
8.48
49
5.21
Bookvalue per sh¥
1.40
1.36
1.45
1.55
1.42
1.47
1.36
1.43
1.41
1.51
1.59
1.28%
0.04%
—
1.72
FCF per share¥
4.75
5.08
5.30
5.99
7.22
7.42
7.42
7.71
7.83
9.46
2.39
5.57%
8.29%
—
2.67
Dividend per sh¥
1.36
1.45
1.57
1.72
1.74
1.97
1.91
1.98
1.81
1.66
5.75
(1.05%)
1.24%
—
13.20
Div yield (avg)%
13.35
14.67
14.51
15.55
14.22
12.44
9.61
12.57
11.24
8.62
5.00
11.24
12.96
41
23.65
Payout ratio%
11.28
12.15
15.02
13.35
12.00
9.40
11.82
11.95
11.42
8.63
7.09
11.42
11.88
33
175.4
Shares (diluted)M
159.8
146.2
137.6
126.8
115.3
124.6
122.7
122.6
132.4
128.0
170.8
2.12%
(2.55%)
30
23.29
Buyback yield%
5.28
3.14
3.50
3.93
3.96
5.20
7.62
6.22
4.38
4.62
11.13
5.20
4.50
9
1.042
D/E ratiox
0.652
0.619
0.683
0.730
0.791
0.739
0.780
0.769
0.816
0.828
0.297
0.780
0.754
48
1.109
Enterprise value¥B
0.504
0.424
0.408
0.416
0.423
0.412
0.432
0.416
0.355
0.352
1.278
(3.61%)
(4.49%)
68
0.161
LT debt¥B
0.058
0.056
0.051
0.056
0.056
0.060
0.064
0.061
0.069
0.066
1.025
3.27%
0.93%
64
Revenue
¥1.547B
5.24%
1.00×
Cost of revenue
¥1.028B
5.43%
1.02×
Operating expenses
¥268.9M
5.06%
0.98×