0.989
Revenue¥B
1.518
1.600
1.696
1.808
1.921
2.008
2.108
2.267
2.368
2.563
1.051
5.93%
6.03%
25
19.90
Revenue growth%
9.23
11.57
12.08
13.41
16.13
13.45
11.19
8.28
6.35
6.69
23.86
8.28
11.38
30
27.12
Gross margin%
20.71
18.16
19.80
16.93
16.68
19.54
19.12
22.10
23.33
24.66
24.81
22.10
19.67
43
6.16
Operating margin%
16.70
15.48
14.31
11.79
14.16
17.12
18.41
16.72
14.34
11.67
13.61
16.72
14.91
8
23.94
Net margin%
11.62
10.70
13.56
15.86
18.73
20.28
20.13
20.78
20.59
17.84
26.71
20.28
18.29
83
17.54
P/E ratio (avg)x
9.579
11.03
12.66
14.07
15.80
14.81
14.25
16.32
16.73
17.96
7.967
16.32
14.53
55
29.42
EV/EBITx
32.84
34.64
34.24
33.26
35.46
36.06
40.49
42.89
48.78
51.52
34.85
42.89
35.76
88
12.36
FCF yield (avg)%
19.42
17.53
20.16
21.49
23.76
20.97
18.75
18.99
18.24
15.93
2.27
18.75
19.21
27
8.67
FCF margin%
12.54
11.19
10.34
9.02
7.31
9.07
8.50
7.38
9.68
9.55
21.52
9.07
9.31
58
1.792
FCF / Net incomex
0.678
0.687
0.711
0.670
0.655
0.718
0.724
0.769
0.747
0.815
0.309
0.747
0.714
75
18.67
ROIC%
16.13
13.14
13.55
15.63
16.04
18.51
17.42
18.51
20.78
23.57
25.55
18.51
16.77
10
21.45
Return on equity%
24.26
26.90
28.11
25.61
28.35
30.22
27.22
28.07
27.97
30.24
19.43
28.07
28.02
62
2.96
Return on assets%
4.24
1.36
0.97
1.04
3.98
4.83
3.00
3.62
1.53
2.50
2.94
3.00
2.75
54
1.00
EPS¥
1.31
1.25
1.33
1.30
1.35
1.31
1.27
1.15
1.00
0.87
1.03
(8.45%)
(5.54%)
—
12.05
EPS growth%
13.12
11.52
10.80
11.07
9.40
7.00
5.76
3.74
4.67
3.12
23.27
4.67
8.20
23
0.26
Bookvalue per sh¥
0.84
0.96
0.94
0.93
0.90
0.92
1.06
1.07
1.17
1.19
0.42
5.78%
4.47%
—
1.17
FCF per share¥
0.98
0.92
0.95
0.96
0.95
0.85
0.85
0.89
0.90
0.82
0.58
(2.84%)
(2.92%)
—
0.86
Dividend per sh¥
1.29
1.47
1.54
1.57
1.63
1.68
1.82
1.92
1.90
2.08
1.21
5.05%
6.00%
—
7.56
Div yield (avg)%
5.49
2.99
0.40
1.22
1.19
0.65
0.40
0.40
1.24
1.59
18.39
0.65
1.20
26
26.76
Payout ratio%
13.98
13.53
11.79
12.82
13.33
12.18
11.92
14.31
17.06
17.86
7.97
14.31
13.43
24
0.915
Shares (diluted)B
0.989
0.953
0.923
0.955
1.008
1.034
0.906
0.858
0.896
0.891
0.915
(2.44%)
0.05%
19
7.26
Buyback yield%
5.12
2.80
2.00
3.56
3.73
4.89
5.76
7.60
8.78
10.18
25.67
7.60
5.01
14
0.905
D/E ratiox
1.154
1.122
0.963
0.986
0.910
0.981
0.917
0.993
0.934
1.012
1.362
0.981
0.984
37
2.563
Enterprise value¥B
3.558
4.183
5.077
5.053
5.531
6.179
7.223
7.345
8.242
8.349
0.462
8.58%
9.08%
72
0.298
LT debt¥B
3.080
2.950
3.469
3.329
3.637
4.057
4.085
4.415
4.292
4.380
0.975
3.79%
4.94%
54
Revenue
¥2.563B
6.03%
1.00×
Cost of revenue
¥1.522B
6.25%
1.02×
Operating expenses
¥373.7M
6.28%
1.02×