0.308
Revenue¥B
1.153
1.180
1.232
1.273
1.282
1.288
1.332
1.354
1.392
1.442
0.344
2.38%
2.29%
47
19.10
Revenue growth%
15.72
17.84
17.88
18.85
17.82
16.13
19.08
21.92
21.08
19.40
16.14
19.40
18.37
73
2.58
Gross margin%
8.39
11.29
13.70
11.98
13.41
11.22
8.60
9.41
7.75
5.90
2.41
8.60
10.31
38
3.08
Operating margin%
23.41
23.82
24.39
27.07
29.14
27.94
30.59
29.37
31.23
32.98
9.87
30.59
28.54
17
7.75
Net margin%
14.52
13.49
14.26
14.37
16.68
16.29
18.61
21.36
22.16
23.77
18.72
21.36
16.49
71
20.94
P/E ratio (avg)x
6.345
6.358
6.519
7.013
6.626
6.985
6.678
5.935
5.863
5.124
18.87
5.935
6.439
92
15.62
EV/EBITx
13.19
12.84
14.31
14.60
13.09
12.70
12.30
11.61
12.70
11.90
12.88
12.30
12.77
95
14.03
FCF yield (avg)%
13.55
12.27
12.56
12.00
9.29
9.31
11.94
13.43
13.21
11.98
3.60
11.98
12.13
49
14.31
FCF margin%
6.73
4.46
5.87
3.40
4.52
1.66
2.21
2.94
2.31
0.40
20.53
2.21
3.17
49
0.271
FCF / Net incomex
0.249
0.271
0.263
0.297
0.353
0.341
0.367
0.364
0.363
0.398
1.392
0.364
0.347
90
4.09
ROIC%
3.14
4.95
6.46
9.16
6.25
6.69
6.07
7.63
4.68
2.72
2.38
6.07
6.16
93
17.30
Return on equity%
4.73
6.79
8.14
5.95
7.33
4.40
3.61
1.39
2.96
1.05
21.21
2.96
4.57
42
17.23
Return on assets%
18.45
18.37
18.69
15.87
13.81
12.18
10.54
11.25
12.94
13.97
18.90
12.18
13.89
28
0.25
EPS¥
0.90
0.95
1.08
1.11
1.25
1.14
1.20
1.19
1.14
1.16
0.26
(1.46%)
1.59%
—
11.20
EPS growth%
31.08
29.25
28.62
27.00
29.95
31.84
33.85
33.68
31.96
33.59
18.27
33.59
31.46
17
1.04
Bookvalue per sh¥
1.50
1.68
1.75
2.06
2.41
2.83
2.79
3.31
3.68
4.08
0.73
11.16%
11.30%
—
0.88
FCF per share¥
1.06
1.03
0.93
0.88
0.79
0.79
0.86
0.88
0.85
0.80
0.90
0.39%
(3.11%)
—
0.51
Dividend per sh¥
1.17
1.26
1.41
1.41
1.57
1.73
1.97
1.90
1.83
1.83
0.18
3.06%
5.17%
—
25.83
Div yield (avg)%
22.49
20.90
21.88
23.72
22.42
24.96
25.90
26.52
27.36
29.50
25.13
26.52
24.34
52
19.85
Payout ratio%
5.68
8.44
9.11
8.26
5.91
6.88
7.69
5.55
2.63
4.38
4.47
5.55
6.39
20
0.500
Shares (diluted)B
0.682
0.770
0.904
0.927
1.040
1.175
1.163
1.170
1.158
1.283
0.481
4.31%
6.74%
17
15.40
Buyback yield%
21.53
19.85
20.07
17.47
17.65
17.74
19.73
21.15
21.40
23.21
15.93
21.15
19.96
90
1.353
D/E ratiox
1.778
1.702
1.533
1.646
1.736
1.591
1.453
1.460
1.417
1.276
0.936
1.453
1.562
58
1,048
Enterprise value¥M
280.0
273.1
286.8
263.5
250.2
274.5
248.3
257.1
221.0
195.6
88.16
(4.80%)
(4.61%)
14
0.136
LT debt¥B
0.976
0.956
1.129
1.119
1.332
1.342
1.567
1.812
1.883
2.094
0.922
9.47%
8.42%
67
Revenue
¥1.442B
2.29%
1.00×
Cost of revenue
¥738.1M
2.20%
0.99×
Operating expenses
¥242.1M
2.22%
0.99×