0.483
Revenue¥B
0.824
0.823
0.826
0.844
0.872
0.906
0.939
0.968
1.005
1.012
0.500
3.02%
2.45%
28
2.61
Revenue growth%
13.11
15.33
16.51
17.87
15.89
18.58
20.45
18.14
19.18
20.14
7.91
19.18
18.01
45
14.73
Gross margin%
10.17
10.60
12.08
12.75
13.93
15.95
13.47
16.31
15.29
15.70
26.20
15.70
13.70
13
12.01
Operating margin%
14.57
14.19
13.44
16.40
17.37
15.63
16.22
18.90
16.88
15.59
4.90
16.22
15.92
66
10.59
Net margin%
28.40
25.41
24.29
22.74
22.72
19.96
20.94
23.16
23.35
26.19
13.46
23.16
23.26
33
24.49
P/E ratio (avg)x
6.058
6.413
5.818
5.512
4.975
5.322
5.259
5.517
4.729
4.848
25.02
5.259
5.417
87
35.49
EV/EBITx
9.447
9.080
8.407
7.927
7.840
7.678
8.824
8.212
8.999
8.790
34.53
8.790
8.599
67
3.66
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
1.65
1.18
3.06
4.43
19.95
1.65
0.40
32
21.02
FCF margin%
22.24
20.06
19.94
20.72
20.03
21.17
24.02
22.75
22.59
24.26
27.21
22.75
21.71
91
1.613
FCF / Net incomex
1.248
1.335
1.385
1.613
1.579
1.652
1.962
2.060
2.077
2.333
0.830
2.060
1.633
14
27.30
ROIC%
11.84
9.63
12.29
9.75
10.38
11.21
11.84
11.36
11.01
13.84
17.65
11.36
11.29
74
13.78
Return on equity%
25.95
23.08
21.67
23.40
21.68
19.30
20.97
20.54
20.84
20.28
29.52
20.54
21.32
43
14.87
Return on assets%
28.70
28.48
28.87
29.85
30.00
32.23
30.24
31.56
31.41
32.34
27.05
31.56
30.12
77
1.48
EPS¥
2.37
2.27
2.40
2.48
2.41
2.51
2.56
2.37
2.09
2.24
1.57
(1.40%)
0.06%
—
5.80
EPS growth%
0.40
0.40
1.02
3.60
3.47
4.46
7.40
8.42
9.22
7.98
16.62
7.98
4.03
88
0.76
Bookvalue per sh¥
3.07
3.26
3.17
3.61
3.99
4.20
4.97
4.89
5.06
5.52
1.01
6.70%
6.99%
—
1.54
FCF per share¥
1.60
1.40
1.27
1.27
1.39
1.51
1.31
1.15
1.12
1.00
0.85
(6.39%)
(4.00%)
—
2.69
Dividend per sh¥
1.32
1.21
1.24
1.13
1.20
1.10
0.99
1.03
1.10
1.20
0.85
0.11%
(2.29%)
—
6.78
Div yield (avg)%
8.46
7.81
8.77
10.57
10.58
9.73
9.55
8.12
5.79
5.06
26.61
8.12
8.62
51
25.23
Payout ratio%
20.11
21.82
20.38
20.13
22.26
24.70
26.58
27.78
27.65
25.76
7.80
26.58
23.48
37
147.0
Shares (diluted)M
126.3
112.0
109.3
100.9
93.17
101.1
101.4
102.7
110.9
111.9
144.8
3.72%
(1.33%)
90
6.57
Buyback yield%
0.40
2.03
0.40
0.40
2.43
1.18
3.10
5.96
4.95
6.75
27.64
4.95
2.23
88
0.627
D/E ratiox
1.476
1.398
1.408
1.547
1.525
1.464
1.493
1.490
1.359
1.327
0.651
1.464
1.470
71
0.427
Enterprise value¥B
1.189
1.306
1.489
1.549
1.441
1.466
1.628
1.535
1.460
1.364
0.897
(1.10%)
2.77%
14
669.3
LT debt¥M
438.6
432.1
416.9
414.6
414.2
398.2
411.6
388.1
410.5
396.8
499.8
(0.86%)
0.40%
74
Revenue
¥1.012B
2.45%
1.00×
Cost of revenue
¥567.0M
2.61%
1.02×
Operating expenses
¥177.2M
2.41%
1.00×