0.552
Revenue¥B
0.654
0.694
0.750
0.830
0.893
0.953
1.018
1.118
1.185
1.262
0.603
7.16%
7.85%
73
27.55
Revenue growth%
17.18
17.21
16.83
17.21
15.56
15.84
14.35
17.20
15.69
15.39
14.43
15.69
16.33
61
20.42
Gross margin%
22.04
19.28
19.88
18.63
16.47
16.53
15.79
18.13
17.40
14.48
24.17
16.53
17.77
90
29.44
Operating margin%
26.57
24.41
24.74
25.47
25.52
25.03
26.98
25.21
26.80
29.05
29.73
26.80
25.49
19
22.19
Net margin%
27.87
27.92
26.26
27.07
29.01
30.33
28.98
27.59
26.02
27.77
18.12
27.77
27.82
36
35.64
P/E ratio (avg)x
8.189
6.995
7.505
7.659
7.116
7.292
6.255
6.152
6.189
6.571
20.38
6.255
7.055
94
23.07
EV/EBITx
25.77
26.95
25.68
25.65
23.77
22.22
22.78
23.31
24.50
26.12
34.12
23.31
25.08
53
20.08
FCF yield (avg)%
16.94
14.65
13.41
10.81
11.95
12.86
10.72
8.63
7.06
7.17
19.67
8.63
11.38
32
21.17
FCF margin%
21.35
22.96
24.30
24.73
26.19
25.22
23.06
20.33
18.57
15.80
13.73
20.33
23.01
58
0.109
FCF / Net incomex
0.637
0.601
0.665
0.645
0.606
0.593
0.632
0.647
0.735
0.764
1.204
0.647
0.641
80
2.73
ROIC%
18.15
18.07
17.44
17.82
18.49
21.43
18.94
19.15
21.33
21.86
7.44
21.33
18.72
41
26.57
Return on equity%
26.11
24.51
26.73
28.79
29.18
26.56
29.44
28.51
26.01
27.03
3.35
27.03
26.88
36
25.31
Return on assets%
30.06
29.91
28.54
27.35
28.51
31.08
29.12
29.42
31.63
30.63
8.61
30.63
29.67
68
0.31
EPS¥
0.34
0.33
0.29
0.25
0.22
0.21
0.22
0.20
0.18
0.16
0.34
(5.74%)
(8.27%)
—
26.47
EPS growth%
4.43
3.84
3.73
0.74
0.40
0.40
0.40
0.40
2.72
4.15
20.12
0.40
1.73
57
0.22
Bookvalue per sh¥
0.27
0.26
0.23
0.22
0.24
0.21
0.20
0.18
0.16
0.15
0.11
(8.56%)
(6.95%)
—
0.25
FCF per share¥
0.59
0.59
0.55
0.57
0.56
0.55
0.60
0.64
0.67
0.71
0.57
4.77%
2.30%
—
0.23
Dividend per sh¥
0.19
0.21
0.24
0.24
0.26
0.24
0.27
0.28
0.26
0.30
0.49
2.81%
4.48%
—
15.04
Div yield (avg)%
20.49
19.08
19.60
19.42
19.61
16.87
14.00
11.77
9.26
7.94
18.76
11.77
17.98
21
7.38
Payout ratio%
9.82
10.06
10.90
8.73
11.29
12.44
12.21
11.02
10.59
13.44
13.80
12.21
10.96
70
0.826
Shares (diluted)B
0.919
0.971
1.026
0.945
1.002
0.994
1.031
1.167
1.258
1.264
0.835
4.75%
2.90%
14
2.23
Buyback yield%
14.62
16.25
13.85
14.15
11.27
8.86
8.62
10.85
13.46
10.97
3.54
10.85
12.37
81
0.252
D/E ratiox
0.863
0.964
1.074
1.123
1.241
1.453
1.435
1.594
1.516
1.633
0.987
1.516
1.338
79
0.114
Enterprise value¥B
1.481
1.502
1.646
1.591
1.763
1.698
2.029
2.176
2.177
2.343
0.909
5.85%
5.29%
40
0.985
LT debt¥B
1.455
1.482
1.572
1.630
1.927
2.052
1.978
2.215
2.319
2.408
1.368
4.56%
4.98%
19
Revenue
¥1.262B
7.85%
1.00×
Cost of revenue
¥606.9M
7.52%
0.97×
Operating expenses
¥323.0M
8.03%
1.02×