2.846
Revenue¥B
3.143
3.243
3.431
3.613
3.693
3.870
3.956
4.200
4.457
4.554
3.105
4.28%
4.47%
51
23.79
Revenue growth%
25.50
27.14
25.87
26.67
26.49
24.46
26.98
24.50
25.75
27.37
22.70
25.75
26.18
63
28.51
Gross margin%
12.47
9.64
11.71
9.75
8.11
8.47
7.10
7.21
7.51
4.90
14.84
7.21
8.29
71
10.25
Operating margin%
11.26
9.49
7.31
5.33
3.99
4.92
2.68
2.00
0.48
3.46
18.21
2.68
4.46
45
11.86
Net margin%
0.40
2.50
5.16
5.15
6.48
4.87
5.70
3.69
1.72
3.36
23.44
3.69
4.28
61
19.02
P/E ratio (avg)x
33.30
30.05
31.16
30.91
28.86
31.43
30.34
33.34
33.44
30.67
15.60
31.43
31.04
78
37.43
EV/EBITx
9.791
9.255
8.517
7.498
6.598
5.973
5.663
5.044
4.902
4.483
17.21
5.044
6.285
32
14.40
FCF yield (avg)%
21.29
21.34
18.42
17.71
20.63
19.60
17.90
16.59
17.54
19.37
19.29
17.90
18.89
56
13.24
FCF margin%
8.62
8.55
10.59
8.77
8.92
7.62
6.30
6.47
7.42
4.68
24.97
6.47
8.08
15
1.745
FCF / Net incomex
0.315
0.292
0.309
0.335
0.370
0.422
0.449
0.456
0.475
0.533
0.819
0.456
0.396
57
16.61
ROIC%
26.98
26.63
29.54
26.60
24.05
22.57
24.39
22.59
22.22
20.09
28.52
22.57
24.22
45
20.13
Return on equity%
25.69
27.96
29.47
28.59
30.66
29.07
30.71
30.28
31.94
34.35
14.36
30.71
29.87
22
21.25
Return on assets%
12.60
13.89
15.44
13.72
12.35
10.62
11.93
13.41
12.21
12.14
24.96
12.14
12.48
52
0.32
EPS¥
0.49
0.51
0.50
0.51
0.59
0.61
0.72
0.78
0.90
0.90
0.34
8.66%
7.69%
—
25.67
EPS growth%
3.35
2.52
1.55
3.12
3.80
6.38
6.65
6.07
6.33
6.36
15.72
6.36
4.93
32
0.30
Bookvalue per sh¥
0.47
0.56
0.66
0.71
0.71
0.73
0.86
1.03
1.06
1.12
0.46
9.33%
9.44%
—
0.16
FCF per share¥
0.81
0.84
0.84
0.97
0.96
1.12
1.17
1.26
1.26
1.28
0.32
5.98%
5.99%
—
0.56
Dividend per sh¥
0.70
0.67
0.61
0.60
0.61
0.68
0.64
0.67
0.61
0.65
0.33
1.13%
(0.95%)
—
28.62
Div yield (avg)%
1.36
0.40
0.95
0.95
0.40
0.40
0.78
2.34
1.91
0.88
5.60
0.88
0.91
93
28.61
Payout ratio%
29.83
29.98
29.49
29.98
31.05
33.78
35.19
37.44
35.62
38.48
4.78
35.62
32.42
28
3.627
Shares (diluted)B
3.698
3.713
4.020
3.962
3.963
4.010
4.297
3.876
4.198
3.901
3.489
(0.32%)
1.20%
61
20.89
Buyback yield%
9.70
9.08
10.02
12.78
13.01
11.39
14.27
16.81
17.84
17.71
6.74
16.81
12.89
90
1.113
D/E ratiox
0.117
0.107
0.113
0.108
0.113
0.111
0.114
0.115
0.110
0.095
1.292
0.111
0.112
81
3.239
Enterprise value¥B
2.690
2.936
3.132
3.578
3.237
3.227
3.472
3.613
3.614
3.421
1.247
1.11%
2.23%
52
3.088
LT debt¥B
3.810
3.739
3.784
3.637
3.744
3.865
3.998
4.412
4.290
4.500
2.572
3.75%
1.29%
63
Revenue
¥4.554B
4.47%
1.00×
Cost of revenue
¥3.188B
4.47%
1.00×
Operating expenses
¥691.2M
5.48%
1.10×