1.275
Revenue¥B
2.735
2.933
3.087
3.305
3.407
3.600
3.747
3.978
4.181
4.305
1.368
4.79%
5.15%
70
18.52
Revenue growth%
12.58
13.94
15.36
16.13
17.78
17.62
16.15
16.11
16.69
17.12
17.14
16.69
16.14
45
26.73
Gross margin%
4.99
6.82
6.12
6.62
8.29
8.43
9.08
7.69
5.74
4.88
21.51
7.69
6.72
14
24.29
Operating margin%
0.40
0.40
3.06
0.40
2.57
0.40
0.59
1.27
1.62
1.90
2.73
1.27
0.93
27
15.13
Net margin%
17.29
14.55
16.62
15.16
13.67
14.29
14.86
14.05
16.62
15.07
15.06
14.86
14.97
68
28.95
P/E ratio (avg)x
28.35
28.29
24.33
24.64
23.56
21.95
20.34
19.61
19.27
20.56
24.55
20.34
22.76
89
8.907
EV/EBITx
24.38
23.50
22.97
22.61
23.32
22.21
22.39
21.71
22.17
22.48
26.12
22.21
22.54
6
25.79
FCF yield (avg)%
12.34
14.64
13.29
13.08
11.56
13.89
14.65
16.57
17.12
14.55
19.58
14.65
14.22
55
16.98
FCF margin%
3.70
5.13
4.05
2.05
1.74
3.41
4.52
5.84
4.38
6.30
17.50
4.52
4.22
50
0.201
FCF / Net incomex
0.652
0.697
0.694
0.728
0.730
0.825
0.891
0.825
0.837
0.912
1.458
0.837
0.778
47
28.97
ROIC%
17.08
16.30
17.72
18.23
20.84
23.01
22.01
19.90
19.39
19.80
9.03
19.90
19.60
32
22.83
Return on equity%
27.36
27.51
24.64
26.09
25.58
25.79
23.17
24.40
24.72
27.37
24.37
24.72
25.68
11
19.89
Return on assets%
7.43
9.54
12.00
14.97
17.92
20.16
19.84
18.62
20.99
18.89
16.13
19.84
18.27
53
0.77
EPS¥
2.32
2.27
2.09
2.00
2.15
2.20
2.07
1.88
1.97
2.05
0.80
(0.97%)
(1.39%)
—
19.57
EPS growth%
2.89
1.47
1.16
1.17
0.40
2.81
0.46
0.40
0.54
3.26
29.93
0.54
1.16
31
0.72
Bookvalue per sh¥
1.36
1.52
1.51
1.66
1.79
1.95
1.95
2.18
2.28
2.41
1.55
6.12%
5.89%
—
1.91
FCF per share¥
2.23
2.35
2.56
3.01
3.41
3.36
3.48
3.47
3.96
4.58
1.45
6.06%
7.51%
—
0.92
Dividend per sh¥
1.88
2.04
2.19
2.24
2.26
2.47
2.81
3.36
3.35
3.50
1.14
9.17%
6.26%
—
4.03
Div yield (avg)%
25.75
25.59
24.01
21.62
20.68
21.93
22.27
20.38
19.97
22.81
4.68
21.93
22.10
11
15.28
Payout ratio%
23.34
25.27
25.91
24.21
23.80
24.50
21.74
19.22
18.91
17.38
29.33
19.22
23.57
28
1.552
Shares (diluted)B
1.874
2.091
2.335
2.283
2.635
3.014
3.422
3.572
3.332
3.112
1.604
3.38%
6.35%
91
26.35
Buyback yield%
4.84
1.98
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
26.64
0.40
0.40
93
0.207
D/E ratiox
0.385
0.399
0.383
0.403
0.410
0.419
0.378
0.400
0.381
0.397
1.311
0.397
0.398
14
3.440
Enterprise value¥B
3.664
4.242
4.237
4.226
4.047
3.923
4.446
4.484
5.031
5.258
2.988
5.38%
3.50%
61
1.982
LT debt¥B
4.022
3.795
4.285
4.189
4.258
4.790
5.489
5.456
5.496
5.930
3.248
6.85%
4.85%
15
Revenue
¥4.305B
5.15%
1.00×
Cost of revenue
¥2.849B
5.18%
1.00×
Operating expenses
¥893.0M
5.20%
1.00×