1.042
Revenue¥B
1.047
1.081
1.097
1.106
1.130
1.170
1.182
1.235
1.295
1.331
1.155
3.32%
2.70%
28
20.51
Revenue growth%
21.29
18.30
20.46
17.89
15.70
13.04
14.20
12.02
12.08
9.17
28.91
12.08
14.95
93
7.73
Gross margin%
19.98
18.52
16.75
17.61
15.23
13.52
12.00
12.21
11.55
10.35
23.17
12.00
14.38
32
15.86
Operating margin%
6.87
8.30
9.00
9.33
7.91
8.48
9.79
11.73
11.72
9.53
24.18
9.79
9.17
46
10.32
Net margin%
11.96
12.07
9.99
9.27
8.57
10.38
9.80
8.92
11.72
12.52
20.21
10.38
10.19
33
30.02
P/E ratio (avg)x
20.67
22.38
21.70
25.27
27.39
27.26
27.68
29.63
31.06
29.48
8.409
29.48
27.32
77
33.53
EV/EBITx
24.95
25.90
26.91
29.03
31.42
30.80
31.83
29.72
30.43
29.58
20.60
30.43
29.65
19
24.84
FCF yield (avg)%
15.99
14.88
17.58
17.26
20.15
19.49
19.48
19.18
20.17
18.84
4.73
19.48
19.01
28
4.51
FCF margin%
1.27
0.40
0.40
0.40
1.41
2.07
2.58
4.92
2.67
4.62
4.02
2.67
1.74
48
1.589
FCF / Net incomex
0.391
0.390
0.337
0.347
0.367
0.340
0.358
0.368
0.353
0.387
0.691
0.358
0.362
77
18.47
ROIC%
19.15
20.92
18.03
20.02
17.62
15.92
16.31
16.86
15.99
13.01
17.35
15.99
17.24
43
27.93
Return on equity%
10.28
10.05
10.73
8.79
7.01
9.36
12.16
11.82
12.81
11.66
21.01
11.82
10.50
37
29.49
Return on assets%
11.30
9.09
7.02
4.04
2.17
2.80
2.12
0.40
0.40
2.01
3.13
2.01
2.48
51
0.47
EPS¥
0.32
0.28
0.29
0.31
0.28
0.28
0.28
0.30
0.28
0.30
0.49
1.48%
(0.61%)
—
20.28
EPS growth%
26.54
27.16
26.07
27.87
29.88
29.30
31.07
28.11
25.16
25.20
8.35
28.11
27.51
24
0.33
Bookvalue per sh¥
0.43
0.42
0.47
0.51
0.47
0.42
0.42
0.46
0.52
0.50
0.39
1.24%
0.98%
—
1.34
FCF per share¥
0.20
0.20
0.19
0.18
0.19
0.19
0.22
0.22
0.23
0.26
1.28
6.66%
2.53%
—
1.14
Dividend per sh¥
1.39
1.63
1.66
1.72
1.69
1.80
1.86
2.18
2.40
2.77
0.93
10.34%
6.93%
—
17.50
Div yield (avg)%
23.91
23.18
22.73
24.97
23.33
24.23
22.53
22.67
21.09
20.83
21.68
22.53
22.96
29
20.71
Payout ratio%
9.98
9.73
9.76
8.05
9.24
12.21
11.77
10.95
13.11
12.69
20.43
12.21
10.47
13
0.503
Shares (diluted)B
0.636
0.707
0.760
0.889
0.883
0.867
0.981
0.987
1.025
1.231
0.524
6.88%
8.31%
11
2.23
Buyback yield%
22.35
20.76
23.31
20.76
19.51
17.18
16.01
13.57
15.67
17.46
8.41
16.01
18.49
20
0.890
D/E ratiox
2.090
2.355
2.251
2.562
2.307
2.531
2.367
2.541
2.731
2.468
0.980
2.531
2.417
8
963.0
Enterprise value¥M
187.3
211.3
238.2
268.8
303.7
334.0
351.9
391.5
423.5
407.9
94.76
6.07%
9.06%
62
0.158
LT debt¥B
0.807
0.767
0.785
0.743
0.701
0.787
0.793
0.848
0.930
1.056
0.855
8.55%
2.81%
67
Revenue
¥1.331B
2.70%
1.00×
Cost of revenue
¥931.7M
2.70%
1.00×
Operating expenses
¥144.6M
1.30%
0.87×