0.930
Revenue¥B
2.028
2.194
2.289
2.480
2.669
2.871
3.087
3.261
3.466
3.674
0.953
6.60%
6.70%
92
27.72
Revenue growth%
15.42
14.57
16.60
14.44
11.74
12.50
9.88
9.46
9.58
10.08
3.26
9.88
12.12
92
10.47
Gross margin%
11.67
10.43
12.15
9.94
12.83
15.32
17.33
19.07
16.45
15.88
17.12
16.45
14.08
22
20.42
Operating margin%
20.42
19.09
21.74
19.72
17.02
14.98
15.78
17.63
19.57
20.20
19.79
17.63
19.33
16
29.34
Net margin%
9.51
6.70
5.28
4.90
5.89
8.62
7.83
5.05
6.05
3.05
11.36
6.05
5.97
38
30.56
P/E ratio (avg)x
16.20
15.17
16.66
16.01
16.51
15.15
13.88
15.16
14.12
13.43
32.88
14.12
15.17
57
11.94
EV/EBITx
12.04
12.50
13.08
12.46
12.73
11.55
10.70
11.00
11.69
12.14
19.90
11.55
12.09
90
4.01
FCF yield (avg)%
14.83
14.58
12.86
15.21
13.73
15.82
18.09
18.14
20.01
18.94
26.74
18.14
15.52
40
21.32
FCF margin%
29.82
29.22
31.93
34.87
34.11
36.76
37.66
40.33
40.77
41.64
21.16
40.33
35.81
71
1.675
FCF / Net incomex
0.902
0.983
1.067
1.102
1.136
1.159
1.173
1.212
1.144
1.002
0.638
1.159
1.119
31
5.87
ROIC%
28.83
27.90
25.10
26.54
27.44
28.23
29.60
30.48
27.95
26.92
23.81
28.23
27.92
58
16.12
Return on equity%
11.67
9.20
7.57
6.99
9.14
7.39
8.18
10.17
9.21
8.60
26.95
8.60
8.87
8
10.79
Return on assets%
7.17
6.39
8.49
7.67
6.92
4.34
5.73
5.86
8.05
9.68
11.12
5.86
7.04
22
0.56
EPS¥
0.45
0.46
0.53
0.57
0.62
0.66
0.63
0.71
0.80
0.87
0.58
6.92%
7.66%
—
18.76
EPS growth%
14.03
14.68
12.61
12.06
9.75
10.99
9.06
10.57
10.32
11.84
8.10
10.57
11.41
80
0.21
Bookvalue per sh¥
0.56
0.66
0.70
0.80
0.79
0.94
1.05
1.20
1.32
1.49
0.49
13.48%
10.68%
—
0.57
FCF per share¥
0.42
0.43
0.50
0.53
0.53
0.58
0.57
0.68
0.80
0.95
0.46
12.34%
10.40%
—
0.58
Dividend per sh¥
0.10
0.11
0.11
0.10
0.10
0.09
0.09
0.08
0.09
0.09
0.50
(2.01%)
(0.69%)
—
21.48
Div yield (avg)%
30.10
29.71
28.49
30.16
31.53
32.12
33.28
30.29
27.96
25.43
29.79
30.29
30.13
27
12.08
Payout ratio%
25.51
23.93
24.27
23.20
20.96
19.27
19.10
21.59
20.77
21.45
12.87
20.77
21.52
91
2.584
Shares (diluted)B
2.881
3.441
3.443
3.985
4.185
4.605
4.522
4.487
4.789
5.106
2.654
4.06%
6.86%
46
15.64
Buyback yield%
18.50
21.01
23.55
23.50
25.84
25.74
24.17
24.18
25.45
27.05
8.20
25.45
24.18
36
1.572
D/E ratiox
2.594
3.012
3.439
3.642
3.704
3.622
4.250
4.859
5.663
6.513
1.642
4.859
3.673
47
2.104
Enterprise value¥B
5.487
5.221
5.850
6.632
6.363
6.877
6.630
6.867
7.828
9.013
0.449
7.21%
6.64%
27
2.514
LT debt¥B
2.920
2.562
2.410
2.189
2.229
2.058
1.799
1.714
1.528
1.475
1.521
(7.92%)
(7.81%)
85
Revenue
¥3.674B
6.70%
1.00×
Cost of revenue
¥1.876B
6.74%
1.00×
Operating expenses
¥635.0M
6.81%
1.01×