13.72
Revenue¥B
8.533
9.113
9.556
10.04
10.63
11.08
11.80
12.53
13.40
14.47
14.71
6.37%
5.92%
14
27.92
Revenue growth%
0.49
0.40
0.65
2.32
4.50
6.88
7.23
5.64
8.21
6.02
2.94
6.88
5.07
20
17.09
Gross margin%
2.14
0.55
3.27
0.80
3.43
3.00
3.20
0.40
0.40
0.40
23.79
0.40
1.47
40
13.32
Operating margin%
20.27
21.59
22.13
24.77
27.50
30.15
33.11
35.34
37.58
40.08
2.77
35.34
28.82
67
7.24
Net margin%
18.10
20.16
21.65
19.09
16.39
15.26
16.06
15.49
14.81
12.83
14.58
15.26
16.23
63
25.04
P/E ratio (avg)x
13.93
14.16
13.28
12.11
11.65
10.77
11.44
11.06
11.31
11.15
31.91
11.15
11.55
63
11.12
EV/EBITx
41.95
40.21
44.30
40.93
40.72
42.11
45.95
42.26
46.28
50.47
8.908
45.95
42.18
32
2.96
FCF yield (avg)%
16.54
17.90
17.52
15.86
13.64
15.55
14.15
13.40
14.64
13.21
26.17
14.15
15.10
47
15.65
FCF margin%
14.28
14.50
13.40
12.11
9.24
7.20
9.95
11.82
13.82
16.65
28.05
11.82
12.76
71
0.806
FCF / Net incomex
2.185
2.527
2.662
2.798
2.761
2.833
3.208
3.177
3.279
3.169
1.799
3.177
2.815
48
20.93
ROIC%
10.23
9.73
10.07
9.39
7.95
7.19
5.14
3.16
3.87
2.80
5.49
3.87
7.57
93
7.91
Return on equity%
25.40
26.38
25.32
22.94
20.03
22.63
21.49
23.16
24.72
22.66
15.20
22.66
23.05
77
29.89
Return on assets%
9.35
7.45
8.73
8.84
8.59
8.05
9.38
6.79
9.76
8.63
11.70
8.63
8.68
40
0.29
EPS¥
0.49
0.58
0.69
0.80
0.87
0.96
1.02
1.09
1.19
1.28
0.32
7.93%
11.62%
—
19.26
EPS growth%
7.50
10.17
7.17
7.26
8.56
11.26
12.43
12.74
12.32
15.00
17.48
12.43
10.71
34
0.16
Bookvalue per sh¥
0.54
0.54
0.62
0.68
0.76
0.83
0.93
0.97
1.09
1.15
0.09
8.46%
7.86%
—
0.21
FCF per share¥
0.69
0.70
0.81
0.78
0.89
1.01
1.13
1.19
1.24
1.17
0.42
5.65%
6.79%
—
0.50
Dividend per sh¥
0.72
0.77
0.80
0.83
0.93
0.95
0.98
1.05
1.16
1.20
0.12
5.06%
6.03%
—
10.03
Div yield (avg)%
18.38
18.59
15.90
14.35
13.73
16.63
18.29
17.48
15.54
13.23
18.42
16.63
16.27
83
26.91
Payout ratio%
23.37
23.11
23.33
22.29
22.66
22.29
23.77
23.72
23.01
23.84
16.37
23.72
23.22
71
6.889
Shares (diluted)B
7.897
9.116
9.160
9.839
10.46
9.769
9.822
11.28
11.94
13.04
6.969
4.51%
5.28%
42
13.76
Buyback yield%
26.56
24.23
23.93
23.39
21.28
20.46
22.92
20.65
20.89
20.52
10.52
20.65
22.10
57
0.137
D/E ratiox
0.411
0.374
0.410
0.378
0.408
0.391
0.400
0.374
0.387
0.402
0.895
0.391
0.395
39
11.75
Enterprise value¥B
7.041
7.632
8.254
8.010
7.341
7.999
7.726
7.049
7.171
7.568
6.419
0.61%
1.79%
43
5.692
LT debt¥B
2.227
2.070
2.213
2.100
2.225
2.305
2.071
2.042
1.864
1.702
4.256
(5.22%)
(1.63%)
60
Revenue
¥14.47B
5.92%
1.00×
Cost of revenue
¥10.13B
5.92%
1.00×
Operating expenses
¥2.136B
5.45%
0.96×