1.381
Revenue¥B
1.064
1.136
1.209
1.278
1.342
1.418
1.531
1.619
1.701
1.812
1.525
6.20%
5.87%
41
9.35
Revenue growth%
31.12
31.23
30.84
32.02
29.10
31.89
28.91
25.99
25.20
27.34
13.22
27.34
29.97
56
19.62
Gross margin%
8.32
10.32
7.46
6.60
3.63
5.39
6.65
4.02
6.65
4.22
22.17
5.39
6.62
86
3.39
Operating margin%
8.06
9.00
7.95
10.17
10.56
11.82
11.03
10.40
9.89
7.21
4.74
10.40
10.03
87
14.31
Net margin%
21.62
19.40
18.29
18.35
18.26
18.15
18.74
17.35
18.19
18.45
19.98
18.19
18.32
83
19.29
P/E ratio (avg)x
17.21
17.30
16.59
15.20
13.60
13.64
13.13
12.03
10.51
10.10
8.879
12.03
13.62
87
21.81
EV/EBITx
34.36
35.07
41.03
40.14
46.16
49.78
53.10
50.42
48.11
46.65
23.79
49.78
46.40
16
6.84
FCF yield (avg)%
11.58
12.09
14.53
12.68
13.28
12.90
13.70
12.01
10.26
11.98
9.96
12.01
12.39
38
10.92
FCF margin%
25.90
28.16
28.11
29.86
28.75
26.06
25.88
24.10
27.09
29.70
8.13
26.06
27.60
17
1.140
FCF / Net incomex
1.051
1.008
0.944
0.991
1.048
1.136
1.311
1.475
1.441
1.557
0.344
1.441
1.093
71
16.97
ROIC%
11.46
8.97
10.57
13.29
14.65
17.12
19.36
17.80
16.85
14.66
17.12
17.12
14.65
6
18.37
Return on equity%
19.85
18.86
16.83
16.57
16.80
17.30
16.58
18.32
19.85
19.34
2.61
18.32
17.81
86
20.28
Return on assets%
31.43
28.73
31.10
33.98
35.47
33.86
32.45
32.74
31.80
30.62
26.09
32.45
32.13
73
1.86
EPS¥
2.20
2.12
2.24
2.41
2.56
2.33
2.44
2.25
2.24
2.03
2.04
(4.53%)
(1.04%)
—
5.54
EPS growth%
8.13
6.96
3.97
5.77
3.97
5.77
8.33
8.40
9.01
7.18
21.26
8.33
7.07
20
1.49
Bookvalue per sh¥
1.56
1.45
1.50
1.62
1.51
1.56
1.46
1.25
1.17
1.18
2.41
(4.79%)
(3.62%)
—
1.80
FCF per share¥
2.72
2.65
2.87
3.18
3.36
3.74
3.96
3.52
3.21
3.04
2.46
(1.94%)
1.82%
—
1.96
Dividend per sh¥
0.42
0.47
0.50
0.53
0.59
0.57
0.57
0.62
0.62
0.65
0.59
1.82%
5.05%
—
28.95
Div yield (avg)%
11.21
10.39
9.06
7.66
4.83
6.38
3.99
1.97
0.52
3.28
3.40
3.28
5.60
86
5.77
Payout ratio%
22.24
24.41
23.58
22.34
23.76
22.69
24.45
25.31
25.37
22.43
12.86
24.45
23.67
70
0.413
Shares (diluted)B
0.615
0.720
0.742
0.727
0.819
0.971
0.960
1.131
1.140
1.150
0.406
7.03%
7.50%
32
14.67
Buyback yield%
31.38
31.60
32.72
34.15
36.51
37.32
35.70
33.02
30.30
27.69
19.15
33.02
32.87
81
1.072
D/E ratiox
0.985
1.000
1.176
1.302
1.442
1.655
1.795
1.710
1.962
1.965
0.894
1.795
1.548
51
0.787
Enterprise value¥B
0.535
0.494
0.498
0.541
0.520
0.574
0.540
0.570
0.610
0.575
1.269
2.01%
1.41%
43
0.475
LT debt¥B
1.717
1.693
1.516
1.560
1.580
1.509
1.559
1.572
1.442
1.384
0.832
(2.61%)
(1.21%)
80
Revenue
¥1.812B
5.87%
1.00×
Cost of revenue
¥1.187B
6.16%
1.03×
Operating expenses
¥229.9M
5.67%
0.98×