1.483
Revenue¥B
1.169
1.173
1.173
1.196
1.210
1.222
1.229
1.228
1.262
1.243
1.579
0.55%
0.47%
58
9.09
Revenue growth%
8.89
10.95
12.28
13.54
14.46
11.86
13.69
15.23
17.95
15.32
23.89
15.23
13.61
68
7.60
Gross margin%
12.45
10.05
10.75
10.24
12.83
10.58
9.90
12.86
13.01
13.36
17.96
12.86
11.60
84
15.59
Operating margin%
1.72
4.69
6.13
6.83
4.41
5.68
6.80
5.72
4.98
4.17
26.16
5.68
5.33
77
22.21
Net margin%
19.46
21.30
22.80
22.43
24.63
26.37
24.18
21.75
22.20
20.50
27.44
22.20
22.32
37
7.471
P/E ratio (avg)x
33.61
37.15
41.54
47.07
49.16
52.39
62.41
69.42
68.43
77.03
18.94
68.43
50.78
37
9.293
EV/EBITx
48.58
53.25
55.99
53.52
58.59
64.62
67.93
74.06
67.06
70.41
24.15
67.93
61.61
9
17.72
FCF yield (avg)%
23.78
25.84
25.56
27.77
27.59
29.05
30.36
32.85
32.51
34.35
9.66
32.51
28.41
59
8.96
FCF margin%
0.40
0.40
1.02
0.40
0.40
2.83
5.22
6.79
4.94
2.83
13.52
4.94
1.92
9
0.236
FCF / Net incomex
0.794
0.881
0.928
1.020
1.182
1.363
1.631
1.646
1.953
2.162
1.251
1.646
1.272
82
2.06
ROIC%
24.58
22.27
24.73
26.00
25.80
23.78
26.20
26.14
25.80
26.08
12.52
26.08
25.80
49
3.03
Return on equity%
25.75
23.72
21.75
18.95
21.85
22.31
20.97
19.91
17.10
18.06
10.66
19.91
21.36
71
26.71
Return on assets%
2.08
0.93
1.97
0.40
0.40
0.40
0.40
0.40
2.05
0.40
29.38
0.40
0.40
87
1.40
EPS¥
1.86
1.94
2.20
2.50
2.76
2.69
3.21
3.29
3.36
3.34
1.49
3.84%
6.91%
—
2.64
EPS growth%
13.75
14.05
13.47
14.54
13.98
13.98
13.77
15.99
14.87
15.37
11.62
14.87
14.02
9
1.65
Bookvalue per sh¥
0.30
0.26
0.24
0.23
0.19
0.17
0.18
0.17
0.15
0.15
1.82
(4.97%)
(6.34%)
—
1.49
FCF per share¥
1.25
1.16
1.04
0.98
0.86
0.94
0.83
0.78
0.75
0.77
0.50
(2.08%)
(5.85%)
—
1.17
Dividend per sh¥
0.62
0.65
0.66
0.75
0.76
0.88
0.93
1.07
1.09
1.06
1.98
6.88%
6.91%
—
5.29
Div yield (avg)%
19.34
17.47
17.23
18.26
18.87
17.50
15.11
14.27
11.72
13.13
5.16
14.27
17.35
78
29.18
Payout ratio%
2.36
3.58
6.17
6.87
9.10
10.80
9.32
11.36
10.28
7.92
19.30
10.28
8.51
88
257.7
Shares (diluted)M
250.7
286.8
270.7
252.5
233.2
268.0
301.2
319.1
362.9
346.8
257.6
8.26%
2.89%
31
16.50
Buyback yield%
15.50
18.42
18.78
16.20
15.19
17.77
16.96
15.72
13.01
12.14
11.15
15.72
15.96
86
1.571
D/E ratiox
1.136
1.313
1.534
1.472
1.557
1.776
2.093
2.246
2.298
2.179
1.092
2.179
1.666
6
0.177
Enterprise value¥B
1.162
1.183
1.215
1.240
1.207
1.119
1.155
1.044
1.044
1.016
1.418
(3.39%)
(2.21%)
24
0.821
LT debt¥B
0.841
0.962
1.072
1.012
0.967
1.076
1.014
1.149
1.230
1.221
0.334
4.78%
3.40%
93
Revenue
¥1.243B
0.47%
1.00×
Cost of revenue
¥748.5M
0.48%
1.00×
Operating expenses
¥238.8M
0.21%
0.98×