1.418
Revenue¥B
0.972
1.006
1.064
1.104
1.178
1.219
1.314
1.377
1.422
1.529
1.564
5.36%
5.00%
76
21.81
Revenue growth%
7.24
7.45
7.57
9.74
8.81
8.02
6.21
3.86
3.04
0.40
20.53
3.86
7.35
39
15.07
Gross margin%
20.70
21.89
23.10
24.69
27.28
28.43
25.46
25.42
24.73
26.29
2.19
25.46
25.08
29
5.08
Operating margin%
13.57
14.07
12.39
13.43
12.69
10.72
9.36
8.50
11.10
12.06
14.15
10.72
12.23
66
11.75
Net margin%
5.55
2.86
0.40
3.26
0.75
2.00
0.40
2.36
0.81
0.40
19.43
0.81
1.40
41
36.12
P/E ratio (avg)x
20.59
21.45
24.94
25.82
28.08
28.04
32.24
33.31
36.15
35.18
33.95
33.31
28.06
60
20.08
EV/EBITx
34.70
35.61
36.60
43.12
47.41
53.22
53.81
55.02
64.33
66.04
22.34
55.02
50.31
29
20.28
FCF yield (avg)%
19.51
20.41
19.24
16.31
16.71
15.92
16.70
13.98
12.36
10.02
18.16
13.98
16.50
72
3.50
FCF margin%
29.27
29.09
28.17
30.09
29.33
30.96
33.33
33.77
36.76
33.78
21.10
33.77
30.53
84
1.395
FCF / Net incomex
0.999
1.132
1.105
1.082
1.153
1.218
1.281
1.339
1.411
1.529
0.943
1.339
1.185
30
8.05
ROIC%
7.47
8.21
6.71
6.88
5.24
2.34
3.22
2.73
5.05
4.42
23.36
3.22
5.14
38
29.50
Return on equity%
11.10
9.05
8.44
9.65
8.46
7.03
8.59
8.34
7.45
8.78
13.83
8.34
8.52
62
2.34
Return on assets%
25.07
24.09
22.33
25.09
25.31
25.94
26.11
27.65
28.32
26.67
27.09
26.67
25.63
61
0.26
EPS¥
0.51
0.55
0.52
0.54
0.55
0.52
0.53
0.51
0.48
0.43
0.28
(4.62%)
(2.33%)
—
8.86
EPS growth%
12.20
12.48
14.70
17.69
19.40
19.89
21.61
21.14
20.63
18.60
2.98
20.63
19.00
59
0.30
Bookvalue per sh¥
0.67
0.61
0.53
0.52
0.53
0.53
0.52
0.49
0.51
0.56
0.53
1.05%
(1.39%)
—
0.28
FCF per share¥
0.46
0.42
0.40
0.37
0.32
0.29
0.25
0.22
0.21
0.22
0.25
(7.59%)
(6.64%)
—
0.14
Dividend per sh¥
1.28
1.26
1.30
1.35
1.48
1.65
1.74
2.01
2.30
2.80
0.56
13.54%
10.03%
—
24.74
Div yield (avg)%
17.20
15.84
13.35
11.19
13.91
16.25
18.61
17.57
15.82
16.19
18.60
16.25
16.02
26
18.61
Payout ratio%
11.05
11.52
11.44
9.11
11.19
13.19
12.22
10.60
12.62
11.52
2.69
12.22
11.48
67
2.093
Shares (diluted)B
2.140
2.015
2.159
2.059
2.157
2.035
2.330
2.255
2.229
2.388
2.058
2.06%
1.68%
16
13.24
Buyback yield%
2.20
1.15
2.66
2.67
1.09
0.89
0.64
1.23
3.94
2.41
11.51
1.23
1.71
49
1.739
D/E ratiox
0.267
0.291
0.294
0.285
0.288
0.325
0.350
0.364
0.385
0.440
1.758
0.364
0.309
17
284.7
Enterprise value¥M
108.8
102.9
98.79
93.04
91.91
91.68
95.82
107.5
103.5
117.0
981.0
4.95%
1.69%
22
0.941
LT debt¥B
1.889
1.932
2.058
2.378
2.620
2.657
3.085
3.119
3.516
3.795
0.224
7.70%
8.24%
44
Revenue
¥1.529B
5.00%
1.00×
Cost of revenue
¥817.9M
4.92%
0.99×
Operating expenses
¥294.2M
5.53%
1.05×