1.434
Revenue¥B
1.931
1.899
1.879
1.878
1.879
1.878
1.908
1.959
1.975
2.033
1.528
1.59%
0.79%
50
29.23
Revenue growth%
33.24
32.71
32.24
34.80
35.10
33.52
35.38
36.09
33.78
31.23
6.88
33.78
33.65
93
2.74
Gross margin%
7.46
8.07
9.17
7.35
7.29
9.34
10.53
12.81
14.73
16.39
6.78
12.81
9.25
17
29.22
Operating margin%
22.79
23.26
25.09
26.25
27.22
25.84
23.95
22.56
19.83
20.01
29.35
22.56
23.61
79
14.42
Net margin%
14.19
16.05
18.59
17.91
20.72
17.98
20.71
18.95
18.64
21.27
17.32
18.95
18.61
43
11.13
P/E ratio (avg)x
8.086
8.752
9.862
11.44
13.25
14.60
15.52
18.12
18.53
21.20
20.92
18.12
13.92
59
6.611
EV/EBITx
8.491
8.241
8.378
8.063
8.966
9.382
9.448
9.397
10.74
11.35
13.54
9.448
9.174
95
26.04
FCF yield (avg)%
25.38
24.56
22.52
24.99
23.95
22.28
24.71
22.87
24.47
25.07
10.29
24.47
24.52
47
25.73
FCF margin%
16.74
16.19
16.88
17.34
18.44
17.78
14.80
11.80
9.67
12.34
22.69
12.34
16.46
82
1.553
FCF / Net incomex
0.913
0.885
0.933
0.938
0.956
1.013
1.015
0.957
1.013
0.998
1.255
1.013
0.956
69
24.21
ROIC%
16.17
18.01
18.91
20.15
23.03
22.52
22.20
22.27
19.31
16.45
3.50
22.20
19.73
56
12.42
Return on equity%
5.75
6.39
4.41
4.27
3.59
3.21
5.97
5.86
8.82
11.17
10.63
5.97
5.81
86
5.43
Return on assets%
13.93
14.23
15.32
15.20
17.22
19.14
16.46
13.55
11.83
12.51
27.16
13.55
14.72
6
0.72
EPS¥
0.36
0.39
0.40
0.43
0.43
0.38
0.39
0.39
0.39
0.39
0.74
(1.58%)
(0.17%)
—
24.32
EPS growth%
10.76
12.73
13.17
10.24
11.62
8.82
10.61
10.32
12.12
11.80
21.49
10.61
11.19
64
0.38
Bookvalue per sh¥
1.46
1.66
1.70
1.99
2.00
2.23
2.52
2.68
2.64
2.61
0.70
5.55%
6.23%
—
0.86
FCF per share¥
0.73
0.78
0.73
0.75
0.77
0.80
0.82
0.87
0.83
0.79
0.83
0.36%
(0.50%)
—
0.69
Dividend per sh¥
0.57
0.50
0.43
0.38
0.37
0.35
0.32
0.32
0.31
0.33
0.97
(2.35%)
(4.83%)
—
16.50
Div yield (avg)%
4.79
3.15
4.68
6.12
9.08
8.43
6.90
5.41
3.68
6.05
25.57
6.05
5.73
76
7.02
Payout ratio%
13.22
15.57
12.65
13.45
12.02
10.84
12.88
14.60
12.45
13.94
25.82
12.88
13.05
27
1.200
Shares (diluted)B
1.528
1.546
1.601
1.820
1.790
1.820
2.044
2.222
2.390
2.652
1.200
8.18%
5.49%
17
6.59
Buyback yield%
15.25
18.22
18.33
16.81
17.92
15.63
14.53
14.72
14.48
14.28
22.05
14.53
15.44
33
0.286
D/E ratiox
0.303
0.334
0.304
0.319
0.310
0.295
0.318
0.328
0.291
0.299
0.542
0.299
0.307
76
563.1
Enterprise value¥M
664.2
586.5
524.0
469.7
429.5
415.3
401.5
389.0
337.4
360.4
945.1
(3.44%)
(5.97%)
30
1.122
LT debt¥B
1.512
1.450
1.253
1.347
1.219
1.117
1.124
0.974
0.838
0.740
2.212
(9.50%)
(8.48%)
15
Revenue
¥2.033B
0.79%
1.00×
Cost of revenue
¥1.271B
0.85%
1.01×
Operating expenses
¥360.5M
0.72%
0.99×
Cash and investments
15.50%
Property and equipment
15.17%