1.860
Revenue¥B
4.165
4.443
4.627
4.785
5.058
5.426
5.732
5.978
6.257
6.626
1.976
5.55%
5.36%
56
21.72
Revenue growth%
23.49
22.13
22.25
25.05
23.65
22.42
20.41
19.04
18.95
20.87
20.57
20.41
22.19
19
3.59
Gross margin%
15.59
16.44
14.80
16.48
16.13
18.48
18.34
20.33
17.67
15.24
9.62
18.34
16.46
68
2.46
Operating margin%
14.64
15.84
15.05
16.36
17.80
20.36
21.70
24.44
21.62
23.40
20.92
21.70
19.08
89
3.99
Net margin%
24.54
21.69
20.31
22.60
23.98
26.08
25.12
24.39
22.70
20.56
12.07
24.39
23.34
31
22.57
P/E ratio (avg)x
31.92
36.59
35.28
39.77
42.50
45.87
48.85
48.55
54.06
58.43
29.55
48.85
44.18
75
16.68
EV/EBITx
5.993
6.010
5.524
5.344
5.557
6.101
5.925
5.891
5.674
5.891
20.54
5.891
5.891
60
25.25
FCF yield (avg)%
22.51
23.43
23.60
24.24
23.27
24.10
24.38
22.32
23.58
21.31
21.08
23.58
23.50
57
29.16
FCF margin%
4.73
2.48
1.83
0.40
2.18
0.77
3.30
3.59
4.55
3.69
3.90
3.59
2.89
17
0.320
FCF / Net incomex
1.070
1.069
1.030
1.041
1.113
1.140
1.169
1.138
1.273
1.382
1.464
1.169
1.126
38
28.95
ROIC%
25.83
24.79
25.06
22.73
23.55
21.92
21.61
22.92
21.75
21.18
23.03
21.75
22.83
6
15.63
Return on equity%
14.09
14.15
15.87
16.64
18.71
16.40
17.77
15.57
17.67
14.82
22.55
16.40
16.13
54
3.65
Return on assets%
19.02
21.49
18.55
20.50
21.98
21.69
22.08
19.34
18.32
16.99
9.31
19.34
19.92
15
0.93
EPS¥
1.56
1.66
1.76
1.84
2.22
2.57
2.71
2.71
3.10
3.43
1.03
9.05%
8.38%
—
3.89
EPS growth%
17.92
19.63
22.36
20.63
19.36
20.54
17.91
17.58
19.14
16.75
28.95
17.91
19.25
89
0.79
Bookvalue per sh¥
1.40
1.45
1.53
1.57
1.39
1.43
1.27
1.15
1.22
1.20
0.73
(2.89%)
(1.00%)
—
1.29
FCF per share¥
0.69
0.74
0.84
0.78
0.86
0.86
0.90
0.86
1.00
1.02
1.31
3.48%
4.54%
—
0.57
Dividend per sh¥
0.26
0.28
0.29
0.30
0.32
0.35
0.40
0.44
0.48
0.50
1.65
9.44%
7.05%
—
13.07
Div yield (avg)%
11.63
9.96
11.98
10.28
7.28
5.17
4.25
6.74
6.18
4.60
2.95
5.17
7.01
15
13.34
Payout ratio%
31.89
31.63
29.94
31.38
29.10
28.41
30.85
32.84
34.02
34.61
12.63
32.84
31.50
23
1.527
Shares (diluted)B
2.049
2.100
2.046
2.214
2.422
2.743
2.756
2.908
3.306
3.778
1.529
9.29%
6.09%
16
13.65
Buyback yield%
17.94
18.05
20.80
18.73
16.13
18.72
16.74
15.16
13.34
16.03
21.83
16.03
17.34
29
0.185
D/E ratiox
0.653
0.716
0.746
0.679
0.680
0.641
0.663
0.579
0.512
0.491
0.658
0.579
0.658
56
3.812
Enterprise value¥B
7.336
8.139
8.305
9.345
10.48
10.17
10.56
12.55
13.53
14.79
3.008
7.13%
8.34%
11
2.149
LT debt¥B
1.223
1.207
1.216
1.184
1.057
0.905
0.804
0.802
0.848
0.884
2.952
(3.52%)
(2.71%)
22
Revenue
¥6.626B
5.36%
1.00×
Cost of revenue
¥4.638B
5.36%
1.00×
Operating expenses
¥1.252B
5.28%
0.99×