0.969
Revenue¥B
2.270
2.292
2.294
2.323
2.338
2.329
2.390
2.433
2.397
2.455
1.073
0.99%
0.65%
89
16.92
Revenue growth%
24.34
24.03
24.84
24.96
22.96
20.07
18.86
18.42
19.63
22.18
14.65
19.63
22.57
47
19.26
Gross margin%
9.49
7.20
9.99
10.48
8.09
6.37
3.79
3.87
2.83
3.87
9.72
3.87
6.79
39
21.31
Operating margin%
19.74
19.36
18.22
15.89
14.16
11.42
9.36
8.71
9.62
10.28
8.31
9.62
12.79
74
22.75
Net margin%
18.43
21.02
21.07
20.05
22.92
22.75
22.65
23.77
22.30
21.88
11.17
22.65
22.09
26
8.397
P/E ratio (avg)x
16.64
15.48
14.88
13.90
14.21
13.74
12.97
13.77
12.38
12.80
37.03
12.97
13.83
82
22.34
EV/EBITx
26.00
27.25
27.06
26.58
28.07
31.68
29.54
31.69
36.74
35.86
30.77
31.69
28.80
31
12.31
FCF yield (avg)%
5.85
3.82
2.71
0.40
0.40
0.73
0.40
0.40
1.93
0.40
6.20
0.40
0.56
85
16.60
FCF margin%
29.92
27.08
26.14
28.86
26.91
27.91
25.55
25.58
24.01
23.40
19.08
25.55
26.53
84
1.443
FCF / Net incomex
0.581
0.545
0.600
0.578
0.601
0.637
0.586
0.535
0.538
0.502
0.961
0.538
0.579
61
8.38
ROIC%
7.22
9.65
10.53
10.15
11.12
12.59
12.98
15.60
15.74
14.61
11.43
14.61
11.85
61
19.52
Return on equity%
0.40
0.40
2.58
0.40
2.92
1.51
3.66
5.52
6.57
5.81
7.15
5.52
2.75
81
7.76
Return on assets%
21.61
20.56
18.43
19.19
17.07
19.56
18.03
17.80
20.01
21.61
27.06
19.56
19.37
52
1.16
EPS¥
1.24
1.47
1.51
1.67
1.88
1.96
2.31
2.22
2.44
2.81
1.26
8.33%
8.06%
—
10.95
EPS growth%
0.80
2.85
1.56
0.99
1.08
0.40
0.40
0.40
0.40
2.41
11.59
0.40
0.90
87
1.36
Bookvalue per sh¥
1.32
1.47
1.59
1.60
1.78
2.05
1.87
1.73
1.84
2.06
1.51
2.95%
4.73%
—
1.50
FCF per share¥
0.42
0.49
0.50
0.52
0.56
0.54
0.59
0.69
0.73
0.85
1.23
8.56%
8.55%
—
1.35
Dividend per sh¥
1.99
2.20
2.06
2.25
2.24
2.44
2.62
2.88
3.34
3.62
1.74
10.01%
6.95%
—
27.33
Div yield (avg)%
29.01
30.60
28.81
25.88
26.01
23.59
24.82
23.21
24.63
26.58
29.36
24.63
25.95
85
6.43
Payout ratio%
1.59
2.88
4.93
5.85
4.16
4.80
2.34
0.40
3.11
2.34
20.54
2.34
2.99
67
509.8
Shares (diluted)M
493.9
512.4
578.4
657.5
678.6
763.9
739.7
681.5
663.4
737.2
493.6
1.67%
3.23%
79
17.76
Buyback yield%
19.64
17.72
15.16
13.33
12.80
11.95
10.45
10.14
12.69
12.65
25.24
11.95
12.74
35
0.157
D/E ratiox
1.521
1.422
1.486
1.345
1.249
1.337
1.222
1.299
1.285
1.239
0.323
1.285
1.318
29
0.148
Enterprise value¥B
1.625
1.777
1.797
1.678
1.548
1.418
1.495
1.549
1.406
1.299
1.299
(3.45%)
(2.86%)
69
0.346
LT debt¥B
0.257
0.237
0.220
0.235
0.212
0.230
0.237
0.234
0.260
0.237
1.262
2.20%
0.19%
59
Revenue
¥2.455B
0.65%
1.00×
Cost of revenue
¥1.582B
0.98%
1.03×
Operating expenses
¥541.0M
0.10%
0.95×