0.149
Revenue¥B
0.792
0.859
0.895
0.945
0.986
1.060
1.114
1.200
1.288
1.363
0.155
6.69%
6.34%
11
24.10
Revenue growth%
22.10
24.53
23.64
22.30
20.52
18.83
17.52
17.51
18.00
20.08
13.97
18.00
20.30
46
18.38
Gross margin%
26.11
25.01
26.60
29.04
28.74
28.90
30.49
31.93
33.30
33.97
26.22
31.93
28.97
47
20.66
Operating margin%
8.43
6.01
5.19
2.19
2.34
0.40
1.62
0.40
0.40
0.40
25.49
0.40
1.91
49
8.52
Net margin%
8.57
9.22
7.04
8.47
7.08
5.68
3.25
3.29
5.16
3.32
12.78
3.32
6.36
26
11.58
P/E ratio (avg)x
12.80
12.42
10.96
10.22
8.982
9.196
9.519
8.699
8.484
8.682
19.66
8.699
9.358
23
15.24
EV/EBITx
8.785
8.314
9.417
10.31
11.20
12.03
13.19
14.65
13.40
12.97
34.74
13.19
11.62
87
2.14
FCF yield (avg)%
25.75
24.70
21.85
19.27
20.11
19.73
17.07
14.99
13.68
15.24
6.04
15.24
19.50
18
7.07
FCF margin%
17.80
16.77
16.56
17.06
19.69
18.80
19.00
18.19
19.34
17.06
26.34
18.80
18.00
35
0.593
FCF / Net incomex
1.566
1.740
1.959
2.140
2.470
2.359
2.516
2.814
2.995
3.112
0.409
2.814
2.415
44
11.32
ROIC%
21.65
21.79
23.23
20.35
20.11
18.34
19.63
20.21
22.17
25.12
24.69
20.21
21.00
16
14.06
Return on equity%
28.64
29.40
30.63
30.94
29.97
30.13
29.27
29.26
26.34
26.32
26.37
29.26
29.34
7
21.13
Return on assets%
24.63
22.94
25.71
23.15
21.75
18.81
16.57
17.36
14.91
12.59
20.97
16.57
20.28
65
0.33
EPS¥
1.20
1.28
1.42
1.48
1.58
1.74
1.83
1.98
1.95
2.07
0.35
5.65%
6.85%
—
27.34
EPS growth%
29.58
32.28
34.84
35.33
37.25
36.46
35.80
35.18
32.89
30.53
6.84
35.18
35.01
33
0.70
Bookvalue per sh¥
0.37
0.34
0.33
0.34
0.36
0.35
0.39
0.36
0.36
0.34
0.27
(0.98%)
(1.43%)
—
0.82
FCF per share¥
0.72
0.64
0.58
0.59
0.62
0.66
0.60
0.54
0.55
0.59
0.44
(0.87%)
(2.27%)
—
0.41
Dividend per sh¥
0.98
1.08
1.23
1.35
1.54
1.72
1.89
1.77
1.82
2.08
0.13
6.17%
7.90%
—
10.41
Div yield (avg)%
10.19
9.14
10.13
7.41
9.82
7.75
9.42
6.79
7.37
10.35
12.52
7.75
9.28
76
21.59
Payout ratio%
7.65
8.30
5.32
3.25
0.51
0.40
1.13
0.86
1.20
0.40
16.76
0.86
1.16
78
0.689
Shares (diluted)B
0.977
0.905
1.001
1.037
1.027
1.058
1.182
1.120
1.079
1.004
0.661
(0.44%)
0.61%
24
2.76
Buyback yield%
16.74
18.08
20.69
18.67
21.66
23.04
24.36
23.06
24.42
24.56
13.76
24.36
22.35
41
0.560
D/E ratiox
0.496
0.547
0.599
0.562
0.632
0.587
0.636
0.651
0.613
0.561
1.488
0.613
0.593
50
0.406
Enterprise value¥B
1.347
1.612
1.566
1.510
1.517
1.500
1.634
1.700
1.663
1.632
0.845
1.48%
3.13%
7
1,056
LT debt¥M
141.2
134.3
153.5
146.8
155.1
150.4
142.9
137.6
135.3
143.6
506.4
(1.53%)
1.25%
57
Revenue
¥1.363B
6.34%
1.00×
Cost of revenue
¥954.2M
6.34%
1.00×
Operating expenses
¥216.0M
5.52%
0.92×
Goodwill & intangibles
20.06%