1.159
Revenue¥B
1.937
1.944
1.949
1.963
1.998
2.003
2.029
2.090
2.154
2.149
1.215
1.47%
1.14%
61
5.38
Revenue growth%
12.96
11.84
11.04
12.81
11.23
8.41
5.85
2.94
0.85
1.08
29.38
2.94
9.73
71
18.41
Gross margin%
7.17
8.96
8.99
6.27
4.80
2.84
2.94
4.15
6.50
8.15
22.73
4.15
6.38
6
10.11
Operating margin%
23.28
21.98
19.16
20.54
20.93
18.55
18.99
19.32
20.84
23.11
22.75
19.32
20.69
65
16.84
Net margin%
15.90
16.67
19.28
20.08
22.30
20.14
22.19
22.83
22.28
20.57
20.10
22.19
20.36
28
13.90
P/E ratio (avg)x
22.24
26.03
27.38
26.40
25.93
29.42
29.75
30.56
29.51
34.45
21.18
29.75
28.40
93
18.57
EV/EBITx
17.06
16.85
15.08
15.66
13.59
13.02
13.88
13.85
14.82
14.91
19.84
13.88
14.86
39
26.42
FCF yield (avg)%
15.24
18.12
15.80
14.41
12.11
11.77
10.42
11.85
13.39
13.53
4.25
11.85
13.46
86
12.97
FCF margin%
11.43
9.19
10.89
9.22
7.05
8.52
10.83
10.30
10.97
8.66
20.09
10.30
9.76
45
0.853
FCF / Net incomex
1.108
1.240
1.135
1.230
1.124
1.215
1.138
1.022
0.944
0.942
0.602
1.022
1.129
45
9.33
ROIC%
15.11
12.17
13.24
11.22
8.63
10.21
8.88
8.99
8.93
7.07
16.08
8.93
9.60
34
24.47
Return on equity%
14.03
14.75
17.38
17.96
19.82
22.71
22.72
20.58
19.59
20.64
16.09
20.64
19.70
10
22.67
Return on assets%
19.28
17.49
15.50
17.30
18.50
15.91
16.01
17.56
17.86
16.48
25.48
16.48
17.40
27
0.34
EPS¥
0.41
0.43
0.41
0.37
0.34
0.31
0.34
0.38
0.42
0.47
0.35
6.93%
1.71%
—
8.24
EPS growth%
17.33
15.40
18.30
21.19
21.81
23.93
22.94
21.65
19.51
21.56
8.72
21.65
21.37
10
0.23
Bookvalue per sh¥
0.60
0.66
0.71
0.84
0.88
1.02
1.17
1.18
1.38
1.34
0.43
8.73%
10.38%
—
0.58
FCF per share¥
0.67
0.67
0.62
0.53
0.47
0.47
0.48
0.46
0.40
0.38
0.67
(4.15%)
(5.03%)
—
0.20
Dividend per sh¥
0.56
0.57
0.58
0.54
0.50
0.47
0.47
0.45
0.40
0.35
0.63
(6.79%)
(5.39%)
—
27.35
Div yield (avg)%
14.64
16.26
17.52
19.76
19.31
16.95
19.40
17.69
15.26
17.23
15.41
17.23
17.37
23
17.30
Payout ratio%
20.59
20.17
17.74
18.07
15.51
16.98
17.91
18.27
20.14
17.15
8.64
17.91
17.99
27
1.189
Shares (diluted)B
1.762
1.928
1.960
2.226
2.366
2.781
2.950
3.114
3.484
4.009
1.189
11.12%
9.09%
32
25.09
Buyback yield%
15.68
16.53
13.58
15.06
13.48
10.89
12.21
11.12
8.51
8.26
28.39
10.89
12.85
48
0.886
D/E ratiox
0.688
0.670
0.664
0.707
0.654
0.604
0.559
0.560
0.637
0.613
1.706
0.604
0.646
64
0.579
Enterprise value¥B
0.758
0.744
0.670
0.592
0.576
0.528
0.492
0.528
0.468
0.431
1.579
(5.63%)
(5.16%)
26
1.330
LT debt¥B
1.261
1.318
1.197
1.081
1.196
1.305
1.230
1.345
1.183
1.208
2.300
0.20%
(1.26%)
64
Revenue
¥2.149B
1.14%
1.00×
Cost of revenue
¥1.367B
1.05%
0.99×
Operating expenses
¥379.5M
0.91%
0.98×