52.02
Revenue¥B
21.36
23.43
25.45
27.86
30.53
33.45
36.26
39.04
43.06
46.57
57.28
8.81%
8.71%
58
21.39
Revenue growth%
2.49
1.53
0.40
2.62
5.45
8.03
6.13
8.04
10.42
10.45
9.28
8.04
5.79
92
5.38
Gross margin%
27.10
27.74
25.86
23.73
24.76
25.35
24.69
23.58
24.28
22.67
7.63
24.28
24.72
15
24.60
Operating margin%
8.82
7.40
9.00
9.05
11.62
10.63
8.87
7.02
4.74
3.25
12.80
7.02
8.85
81
3.47
Net margin%
27.86
27.14
25.68
23.99
22.08
19.23
19.66
18.94
17.29
17.85
5.94
18.94
20.87
33
22.16
P/E ratio (avg)x
8.775
9.690
9.162
9.256
9.928
10.42
10.47
10.47
11.45
11.78
26.89
10.47
10.17
6
8.084
EV/EBITx
21.12
22.63
25.77
24.37
28.34
28.07
29.30
33.38
37.33
40.51
9.053
33.38
28.20
55
28.90
FCF yield (avg)%
11.95
12.73
13.57
15.95
18.72
19.72
19.31
21.93
19.04
21.50
17.86
19.72
18.88
69
10.62
FCF margin%
23.17
20.26
23.02
20.32
20.81
18.26
20.19
18.56
17.64
14.75
14.23
18.26
20.22
55
0.880
FCF / Net incomex
1.253
1.279
1.183
1.287
1.473
1.378
1.533
1.579
1.564
1.736
0.807
1.564
1.425
60
8.78
ROIC%
10.42
13.27
14.82
17.50
19.71
17.61
16.62
18.17
16.80
16.08
6.41
16.80
16.71
72
5.23
Return on equity%
12.49
9.95
7.77
4.78
2.23
3.12
3.17
0.87
3.82
3.00
2.93
3.12
3.49
49
5.46
Return on assets%
29.84
30.51
31.76
29.78
32.66
32.84
35.41
33.31
31.12
31.75
24.63
32.84
31.76
11
6.49
EPS¥
8.45
8.57
9.50
11.39
12.81
13.16
15.01
15.98
17.95
20.95
7.27
10.35%
10.13%
—
12.83
EPS growth%
17.99
19.62
21.83
20.02
21.28
18.55
16.22
18.02
15.39
16.91
20.88
16.91
18.28
29
1.97
Bookvalue per sh¥
7.70
7.38
7.34
8.33
7.92
8.83
9.78
10.26
10.45
11.72
1.38
8.14%
5.76%
—
0.96
FCF per share¥
4.57
4.09
3.63
3.85
3.74
4.08
4.11
4.27
3.78
3.30
1.01
(2.48%)
(4.41%)
—
3.05
Dividend per sh¥
1.86
1.80
2.08
1.98
2.14
2.19
2.54
2.52
2.74
2.83
2.82
5.74%
3.81%
—
29.94
Div yield (avg)%
10.38
10.43
12.08
12.92
15.28
14.69
11.89
14.59
17.47
18.21
13.38
14.69
13.76
66
20.03
Payout ratio%
14.17
12.13
12.25
12.30
11.99
9.21
10.13
12.57
11.32
9.02
5.45
10.13
12.06
63
5.463
Shares (diluted)B
7.152
7.663
7.416
8.301
7.977
8.035
7.829
8.598
8.190
9.125
5.738
2.73%
3.92%
80
26.76
Buyback yield%
28.24
31.20
30.91
33.51
32.80
33.58
30.82
31.32
31.58
31.37
10.93
31.37
31.35
79
0.237
D/E ratiox
1.014
0.933
1.026
0.989
0.913
0.872
0.865
0.853
0.779
0.795
0.984
0.853
0.893
45
26.28
Enterprise value¥B
14.71
14.60
15.67
18.88
19.07
21.55
23.34
23.81
26.34
30.44
9.791
9.81%
8.95%
49
3.411
LT debt¥B
33.90
32.15
30.03
31.96
32.87
33.77
33.60
30.75
31.80
28.95
39.94
(2.51%)
(2.46%)
64
Revenue
¥46.57B
8.71%
1.00×
Cost of revenue
¥28.13B
8.99%
1.03×
Operating expenses
¥4.794B
7.32%
0.88×