0.188
Revenue¥B
0.892
0.936
0.968
1.033
1.082
1.130
1.191
1.243
1.286
1.357
0.211
4.64%
4.78%
64
10.75
Revenue growth%
22.48
19.93
20.54
21.53
20.43
17.71
18.34
20.37
21.28
19.62
4.45
19.62
20.40
94
27.20
Gross margin%
9.08
7.18
7.66
7.41
5.09
3.95
3.88
3.58
3.52
0.92
11.49
3.58
4.52
73
21.97
Operating margin%
8.32
7.11
9.02
10.50
10.27
9.43
9.47
8.31
6.08
6.76
9.47
8.31
8.67
54
6.65
Net margin%
36.58
35.12
32.63
32.57
31.53
29.85
29.84
30.32
33.30
30.38
8.05
30.32
32.05
60
17.36
P/E ratio (avg)x
23.84
23.84
24.99
27.44
29.58
32.79
30.87
34.08
31.70
33.30
32.56
32.79
30.22
16
30.64
EV/EBITx
5.507
5.302
4.977
5.163
5.204
4.630
4.979
4.610
4.762
4.909
34.54
4.762
4.978
16
29.95
FCF yield (avg)%
15.88
17.84
19.12
20.37
22.08
24.05
26.16
28.42
25.81
25.82
5.00
25.82
23.07
70
25.45
FCF margin%
21.89
21.50
23.72
22.46
23.86
24.88
27.20
28.69
26.42
24.52
25.47
26.42
24.19
87
0.883
FCF / Net incomex
0.896
0.949
0.844
0.906
0.913
0.797
0.812
0.820
0.743
0.769
1.543
0.797
0.832
71
11.10
ROIC%
12.38
12.37
14.41
12.58
11.42
10.49
12.77
13.28
14.62
12.29
16.85
12.77
12.48
35
19.60
Return on equity%
5.76
6.39
6.70
6.94
5.10
7.13
8.78
10.61
13.28
15.54
3.57
10.61
7.03
40
14.23
Return on assets%
28.18
28.31
30.58
30.99
33.77
32.74
31.82
31.62
31.88
29.24
26.52
31.82
31.31
30
0.40
EPS¥
0.91
1.01
1.17
1.12
1.28
1.25
1.21
1.24
1.39
1.42
0.44
2.14%
4.58%
—
24.04
EPS growth%
9.28
7.06
9.84
12.26
12.20
14.09
14.74
15.34
17.53
18.95
19.50
15.34
13.17
6
0.62
Bookvalue per sh¥
0.18
0.17
0.17
0.19
0.18
0.19
0.20
0.18
0.19
0.20
0.78
2.06%
1.69%
—
0.28
FCF per share¥
0.42
0.47
0.54
0.64
0.75
0.89
1.02
1.11
1.19
1.34
0.19
12.27%
13.09%
—
0.41
Dividend per sh¥
0.72
0.70
0.63
0.64
0.71
0.76
0.68
0.74
0.80
0.82
0.25
2.98%
2.09%
—
24.01
Div yield (avg)%
13.86
13.78
16.05
14.74
16.38
17.69
17.84
20.43
18.02
18.36
29.04
18.02
17.04
27
3.95
Payout ratio%
13.29
16.16
14.05
15.65
13.34
15.34
14.77
13.47
10.75
7.81
24.49
13.47
13.76
18
0.558
Shares (diluted)B
0.912
0.976
1.094
1.115
1.339
1.367
1.484
1.640
1.979
1.946
0.558
7.76%
8.49%
68
3.52
Buyback yield%
26.54
26.59
25.26
24.48
26.98
26.02
24.45
24.09
24.59
24.31
10.04
24.45
24.92
52
1.775
D/E ratiox
1.076
1.125
0.987
1.070
1.131
1.032
0.917
0.934
0.935
0.916
1.017
0.934
1.010
83
1,061
Enterprise value¥M
625.6
660.3
654.4
596.2
625.8
562.0
485.4
522.0
511.2
518.8
362.1
(3.68%)
(1.06%)
13
507.0
LT debt¥M
576.3
597.3
695.9
803.2
778.5
784.3
747.1
761.5
836.0
933.5
131.7
3.70%
5.57%
91
Revenue
¥1.357B
4.78%
1.00×
Cost of revenue
¥774.9M
4.59%
0.98×
Operating expenses
¥242.1M
5.13%
1.03×
Cash and investments
17.33%