0.742
Revenue¥B
0.554
0.598
0.653
0.693
0.732
0.790
0.835
0.906
0.997
1.096
0.824
8.41%
7.81%
26
7.33
Revenue growth%
29.11
28.24
25.36
26.16
26.92
25.96
26.01
26.13
25.84
26.36
26.17
26.01
26.14
79
4.15
Gross margin%
27.70
24.73
21.83
19.89
21.62
20.63
20.21
20.06
22.87
21.05
11.95
20.63
21.34
39
21.35
Operating margin%
5.72
3.80
3.20
5.28
2.84
0.67
0.40
0.81
0.40
1.03
2.76
0.67
1.94
78
2.27
Net margin%
32.29
31.37
33.35
31.32
31.84
30.90
30.55
31.31
29.87
29.93
27.49
30.55
31.32
63
9.020
P/E ratio (avg)x
10.46
12.28
14.10
16.13
15.42
16.75
16.41
18.78
19.49
20.47
22.83
18.78
16.27
90
18.47
EV/EBITx
26.98
28.16
28.47
25.43
23.02
23.78
21.08
21.39
22.02
23.32
7.591
22.02
23.55
6
4.14
FCF yield (avg)%
9.75
7.43
8.30
6.17
3.52
1.62
0.40
0.40
0.40
1.68
3.17
0.40
2.60
69
29.18
FCF margin%
21.13
19.40
19.09
20.25
20.08
18.76
18.30
20.65
22.73
24.62
9.75
20.65
20.16
71
0.677
FCF / Net incomex
1.996
2.209
2.335
2.080
2.055
2.197
2.007
2.194
2.270
2.259
1.744
2.197
2.196
24
28.03
ROIC%
37.62
39.91
42.67
41.28
38.52
41.19
38.92
39.60
40.69
42.79
29.99
40.69
40.30
49
7.45
Return on equity%
19.39
17.02
14.49
13.63
12.93
14.76
15.45
13.40
13.76
13.75
6.55
13.76
14.13
13
14.87
Return on assets%
14.90
13.45
15.05
13.49
13.33
10.95
12.23
14.74
17.63
16.51
23.90
14.74
14.12
50
0.23
EPS¥
0.42
0.46
0.48
0.52
0.58
0.59
0.66
0.79
0.92
0.95
0.24
10.20%
8.84%
—
2.43
EPS growth%
34.28
35.08
38.00
36.22
38.65
40.72
39.66
39.07
38.09
39.11
14.39
39.11
38.37
12
0.57
Bookvalue per sh¥
0.41
0.43
0.41
0.43
0.43
0.39
0.34
0.30
0.27
0.27
0.64
(9.03%)
(4.71%)
—
0.47
FCF per share¥
0.27
0.29
0.32
0.29
0.29
0.29
0.32
0.34
0.38
0.42
0.40
7.62%
4.97%
—
0.17
Dividend per sh¥
0.58
0.59
0.61
0.63
0.54
0.56
0.54
0.52
0.57
0.51
0.17
(1.41%)
(1.92%)
—
13.06
Div yield (avg)%
16.55
15.74
15.06
17.87
16.53
15.93
17.01
14.17
14.49
12.25
27.34
14.49
15.83
72
8.66
Payout ratio%
11.41
9.95
9.79
8.56
6.09
8.52
8.24
5.41
5.41
7.11
16.77
7.11
8.38
18
1.395
Shares (diluted)B
1.306
1.494
1.469
1.567
1.631
1.591
1.728
1.635
1.696
1.601
1.455
(0.37%)
1.69%
59
24.96
Buyback yield%
12.93
10.89
8.41
6.80
9.68
9.57
8.51
6.91
7.88
5.04
27.39
7.88
8.46
88
1.154
D/E ratiox
0.802
0.822
0.923
1.074
1.141
1.294
1.365
1.332
1.454
1.489
1.505
1.365
1.217
43
1,069
Enterprise value¥M
167.7
202.2
213.1
234.5
249.3
300.2
300.6
302.6
365.6
370.3
885.2
8.23%
9.69%
68
1,155
LT debt¥M
316.5
289.6
261.5
270.0
247.0
257.4
269.0
274.3
279.6
290.6
488.3
3.31%
(1.63%)
55
Revenue
¥1.096B
7.81%
1.00×
Cost of revenue
¥669.8M
7.74%
0.99×
Operating expenses
¥157.3M
8.01%
1.02×
Goodwill & intangibles
21.36%