1.332
Revenue¥B
0.957
0.995
1.022
1.041
1.064
1.084
1.121
1.161
1.179
1.197
1.471
2.39%
2.46%
89
8.88
Revenue growth%
11.77
13.41
14.90
14.54
16.56
16.55
13.81
13.77
11.35
14.16
5.91
13.81
13.98
76
15.75
Gross margin%
13.01
10.54
11.71
8.85
11.25
10.35
7.99
5.44
2.63
4.22
23.34
5.44
9.60
24
29.12
Operating margin%
3.94
1.56
2.70
3.23
4.71
5.10
7.29
5.55
7.19
8.92
28.32
7.19
4.90
54
12.31
Net margin%
28.90
29.12
27.98
27.14
24.83
23.03
21.57
19.30
17.30
16.15
4.51
19.30
23.93
14
14.08
P/E ratio (avg)x
22.27
20.25
20.38
20.27
20.24
19.76
18.36
16.78
15.97
17.93
35.12
17.93
20.00
8
10.38
EV/EBITx
11.50
10.51
11.34
10.31
10.90
9.852
9.400
9.555
10.22
10.08
32.19
9.852
10.26
87
8.00
FCF yield (avg)%
22.70
23.20
26.11
28.95
29.04
28.08
31.03
28.42
29.87
29.98
7.99
29.87
28.69
23
8.94
FCF margin%
14.24
13.82
11.41
13.54
14.47
14.94
15.71
17.12
19.89
20.20
14.81
17.12
14.70
89
0.592
FCF / Net incomex
1.368
1.397
1.461
1.445
1.326
1.477
1.431
1.347
1.525
1.560
0.383
1.477
1.438
94
22.23
ROIC%
0.40
1.92
2.75
1.40
0.40
0.40
0.40
0.40
0.40
0.40
16.52
0.40
0.40
60
6.64
Return on equity%
20.92
23.88
21.36
19.13
20.14
22.84
24.50
22.51
23.50
23.54
29.21
23.50
22.68
47
19.99
Return on assets%
33.74
35.04
33.07
33.16
35.19
33.79
32.87
35.02
32.12
32.32
11.27
32.87
33.45
63
0.55
EPS¥
0.85
0.92
0.85
0.87
0.97
0.92
0.99
0.96
1.07
1.03
0.58
1.25%
2.50%
—
12.26
EPS growth%
4.60
5.05
3.58
5.23
4.44
4.50
3.62
4.64
3.78
5.01
15.77
4.50
4.55
59
2.10
Bookvalue per sh¥
2.05
2.11
2.25
2.20
2.24
2.01
2.15
2.17
1.95
1.76
0.75
(4.75%)
(1.77%)
—
1.13
FCF per share¥
2.68
2.43
2.53
2.88
3.26
3.63
3.50
3.58
3.64
4.10
1.61
4.67%
4.53%
—
2.02
Dividend per sh¥
1.39
1.37
1.31
1.24
1.16
1.17
1.17
1.20
1.36
1.33
0.71
2.88%
(1.36%)
—
19.72
Div yield (avg)%
4.18
6.50
5.76
7.22
9.79
7.61
4.64
5.61
5.66
3.40
27.07
5.61
5.71
88
25.25
Payout ratio%
13.34
14.41
13.86
13.56
11.41
11.04
12.59
14.06
12.30
14.71
22.05
12.59
13.45
24
407.3
Shares (diluted)M
400.5
392.5
377.6
364.1
339.9
336.1
314.6
343.7
312.8
351.1
391.3
0.65%
(0.82%)
28
22.14
Buyback yield%
18.05
18.22
18.64
19.65
20.39
17.45
16.43
16.66
16.43
13.74
16.20
16.43
17.75
50
0.379
D/E ratiox
1.990
2.253
2.645
2.795
2.639
2.527
2.880
3.044
3.081
3.589
0.733
3.044
2.720
93
0.512
Enterprise value¥B
1.450
1.503
1.677
1.568
1.514
1.461
1.375
1.470
1.391
1.494
1.269
(0.27%)
(0.54%)
90
70.70
LT debt¥M
543.0
598.5
574.0
576.3
590.7
589.4
546.0
574.6
605.8
531.3
882.0
(2.10%)
(1.53%)
9
Revenue
¥1.197B
2.46%
1.00×
Cost of revenue
¥837.9M
2.46%
1.00×
Operating expenses
¥259.3M
3.02%
1.06×