1.180
Revenue¥B
1.052
1.100
1.169
1.250
1.320
1.434
1.544
1.606
1.726
1.859
1.289
7.08%
6.57%
77
22.05
Revenue growth%
2.16
1.35
0.40
0.40
2.69
5.10
7.21
5.17
3.73
1.38
6.70
5.10
2.43
82
13.50
Gross margin%
7.65
7.80
9.15
10.03
8.83
11.74
13.13
13.97
14.11
12.03
16.29
13.13
10.89
48
6.21
Operating margin%
8.30
9.65
11.83
13.54
11.19
10.21
9.73
7.02
4.37
1.72
29.26
7.02
9.69
57
6.95
Net margin%
6.37
8.04
7.50
10.25
8.13
8.14
5.56
4.57
2.25
1.52
8.12
4.57
6.94
29
24.58
P/E ratio (avg)x
6.404
6.925
6.130
6.389
5.863
6.190
5.694
5.438
5.600
5.931
29.38
5.694
6.030
37
34.80
EV/EBITx
18.88
18.51
17.36
19.06
19.97
19.52
17.61
17.53
16.60
18.20
24.66
17.61
18.35
56
26.47
FCF yield (avg)%
21.87
21.53
20.22
19.38
18.76
18.57
15.92
15.87
18.62
17.90
5.20
17.90
18.69
33
29.98
FCF margin%
2.89
3.61
3.58
2.83
5.55
4.84
3.82
0.85
0.40
0.91
25.30
0.91
3.23
46
1.483
FCF / Net incomex
1.276
1.487
1.700
1.646
1.571
1.588
1.842
1.794
1.897
2.042
1.208
1.842
1.673
39
12.76
ROIC%
18.71
15.78
16.63
15.78
13.15
15.74
16.34
19.28
21.36
22.61
23.81
19.28
16.48
50
22.17
Return on equity%
32.46
31.00
32.83
33.02
30.46
32.41
31.74
34.57
32.65
35.08
24.11
32.65
32.56
11
25.97
Return on assets%
17.96
19.21
18.72
18.21
18.24
19.69
22.38
21.80
23.49
24.17
27.96
22.38
19.45
18
0.41
EPS¥
0.30
0.31
0.29
0.26
0.23
0.25
0.22
0.24
0.22
0.23
0.45
(0.10%)
(3.25%)
—
4.75
EPS growth%
11.16
11.51
11.85
13.48
11.84
14.83
17.32
18.93
18.71
21.34
26.43
18.71
14.15
67
0.36
Bookvalue per sh¥
0.37
0.40
0.49
0.57
0.63
0.62
0.69
0.75
0.81
0.90
0.11
7.35%
10.84%
—
0.24
FCF per share¥
0.38
0.34
0.36
0.38
0.37
0.39
0.38
0.37
0.34
0.35
0.49
(1.08%)
(1.41%)
—
0.41
Dividend per sh¥
0.38
0.39
0.45
0.54
0.54
0.53
0.56
0.54
0.62
0.60
0.11
2.41%
6.27%
—
26.59
Div yield (avg)%
20.13
22.98
23.07
22.92
23.86
25.12
26.18
24.25
21.47
20.37
26.22
24.25
23.03
72
27.90
Payout ratio%
15.60
16.92
17.94
15.60
13.51
10.91
9.54
10.58
10.29
9.75
27.36
10.29
12.21
69
1.858
Shares (diluted)B
2.333
2.651
2.793
3.281
3.806
4.140
4.792
5.321
6.186
7.168
1.858
13.50%
11.81%
68
24.11
Buyback yield%
23.69
22.94
23.90
21.82
21.86
22.08
19.29
21.56
21.93
24.60
11.41
21.93
22.00
80
1.430
D/E ratiox
1.306
1.192
1.034
1.003
0.992
0.899
0.848
0.852
0.790
0.759
0.808
0.848
0.945
66
1,482
Enterprise value¥M
565.6
626.0
666.4
729.9
816.1
770.0
843.1
814.0
747.6
688.4
927.6
(3.35%)
1.56%
28
1.334
LT debt¥B
1.801
1.592
1.700
1.810
1.902
1.672
1.641
1.708
1.826
1.663
0.990
(2.65%)
(0.46%)
76
Revenue
¥1.859B
6.57%
1.00×
Cost of revenue
¥1.301B
6.57%
1.00×
Operating expenses
¥403.8M
6.10%
0.96×