1.290
Revenue¥B
0.613
0.652
0.713
0.762
0.833
0.909
0.981
1.056
1.172
1.277
1.403
8.93%
8.31%
30
20.77
Revenue growth%
0.40
3.40
2.65
3.18
0.77
0.87
0.40
0.40
0.40
1.53
15.30
0.40
0.82
8
6.99
Gross margin%
16.25
15.00
14.41
13.89
12.30
9.46
8.49
11.33
9.06
7.40
16.99
9.06
11.82
32
24.85
Operating margin%
19.84
18.33
20.26
19.47
19.13
18.47
19.31
21.66
18.92
18.15
11.45
18.92
19.22
18
20.19
Net margin%
23.78
21.77
19.58
18.90
21.58
21.70
22.46
20.90
21.55
22.21
11.28
21.70
21.64
37
25.33
P/E ratio (avg)x
51.21
58.95
59.10
60.30
62.59
71.33
70.76
76.12
85.19
83.00
7.162
76.12
66.68
94
29.40
EV/EBITx
16.40
16.92
16.70
17.00
18.59
21.00
21.21
18.91
20.87
19.28
6.100
20.87
18.75
76
6.79
FCF yield (avg)%
6.09
8.00
9.90
9.42
7.89
10.40
13.07
12.23
10.57
11.94
12.18
11.94
10.15
54
11.67
FCF margin%
13.21
11.65
8.84
11.82
11.98
10.87
8.41
8.86
6.71
7.45
13.95
8.41
9.87
29
0.854
FCF / Net incomex
1.903
1.817
1.851
1.903
1.889
2.121
2.265
2.388
2.258
2.191
1.499
2.258
2.012
51
11.23
ROIC%
12.51
11.61
14.46
15.05
15.78
17.36
19.10
19.28
22.20
21.64
24.93
19.28
16.57
67
7.69
Return on equity%
10.24
11.45
10.69
10.33
8.22
7.56
9.53
12.40
14.95
13.32
13.53
12.40
10.51
92
11.81
Return on assets%
28.16
30.12
28.01
25.39
24.37
26.37
25.75
24.67
22.31
25.12
25.42
25.12
25.57
22
2.36
EPS¥
1.34
1.59
1.73
1.97
2.29
2.75
2.71
3.04
3.15
3.53
2.41
9.04%
12.19%
—
5.23
EPS growth%
9.88
11.09
11.15
12.75
14.44
16.51
16.49
16.06
18.06
19.23
16.56
16.51
15.25
73
1.89
Bookvalue per sh¥
1.15
1.17
1.16
1.33
1.30
1.35
1.42
1.60
1.54
1.61
0.58
4.38%
3.24%
—
0.85
FCF per share¥
1.60
1.86
1.92
1.89
1.89
1.78
1.82
2.05
2.35
2.57
1.82
6.37%
5.44%
—
1.02
Dividend per sh¥
1.06
1.03
0.99
1.02
1.01
0.95
0.84
0.75
0.80
0.84
1.47
(3.70%)
(3.23%)
—
18.03
Div yield (avg)%
25.93
26.39
25.70
28.10
25.21
24.81
21.86
23.97
25.25
25.32
20.32
24.81
25.29
32
29.92
Payout ratio%
18.91
21.73
20.74
21.54
23.04
24.78
23.84
23.69
26.46
24.01
3.69
24.01
23.36
42
0.538
Shares (diluted)B
0.768
0.889
0.999
1.131
1.258
1.209
1.271
1.353
1.481
1.729
0.544
6.56%
10.12%
53
2.82
Buyback yield%
2.91
0.40
3.19
4.47
4.15
5.71
4.09
1.09
2.27
0.40
20.00
2.27
3.05
81
1.101
D/E ratiox
0.388
0.409
0.451
0.510
0.551
0.556
0.558
0.569
0.567
0.572
1.466
0.567
0.554
42
0.928
Enterprise value¥B
0.999
0.918
0.915
0.974
0.931
0.922
0.949
1.017
1.110
0.978
0.105
1.01%
(0.82%)
8
250.3
LT debt¥M
102.5
99.31
86.46
77.86
75.87
76.26
80.98
76.06
68.00
71.04
851.7
(1.31%)
(3.59%)
31
Revenue
¥1.277B
8.31%
1.00×
Cost of revenue
¥814.8M
8.55%
1.02×
Operating expenses
¥231.6M
7.52%
0.93×
Cash and investments
18.72%