1.629
Revenue¥B
1.381
1.478
1.591
1.663
1.789
1.917
2.070
2.154
2.327
2.522
1.664
7.11%
6.75%
77
14.82
Revenue growth%
27.57
28.80
31.47
33.13
32.30
33.04
30.11
28.44
31.09
28.25
18.94
30.11
30.60
26
19.47
Gross margin%
11.81
13.46
13.54
13.14
10.85
10.92
13.16
12.68
14.35
11.77
16.18
12.68
12.91
7
20.00
Operating margin%
8.80
11.59
11.40
13.46
11.66
11.07
11.81
9.94
9.99
9.86
16.00
9.99
11.23
52
14.08
Net margin%
14.16
16.51
16.33
17.20
19.46
19.15
16.70
16.14
18.98
20.90
4.30
18.98
16.95
12
27.68
P/E ratio (avg)x
13.54
13.50
12.90
12.91
12.18
13.08
13.85
12.46
13.41
12.62
36.11
13.08
13.00
60
22.57
EV/EBITx
52.22
50.40
53.37
57.25
64.40
70.24
82.84
80.18
92.33
90.24
13.36
82.84
67.32
56
6.79
FCF yield (avg)%
7.04
7.84
8.16
6.96
6.98
7.75
8.17
10.61
12.41
15.12
16.01
10.61
8.00
21
6.50
FCF margin%
12.94
15.57
12.86
12.90
12.27
12.27
9.76
8.41
9.91
12.41
14.60
9.91
12.34
73
0.781
FCF / Net incomex
2.405
2.551
2.892
3.109
3.791
4.539
5.302
5.626
6.174
6.322
0.725
5.626
4.165
63
28.25
ROIC%
12.48
11.25
11.12
9.08
7.73
8.52
10.44
13.07
11.63
9.82
29.14
10.44
10.78
22
21.22
Return on equity%
23.31
21.04
20.82
20.41
21.97
20.23
17.88
16.96
15.13
14.14
7.89
16.96
20.32
49
14.48
Return on assets%
8.64
8.57
7.89
8.67
10.23
12.15
14.26
11.80
9.50
7.19
9.72
11.80
9.08
58
3.28
EPS¥
1.04
0.97
1.04
0.97
0.90
0.94
0.98
1.00
0.94
0.92
3.39
0.48%
(0.49%)
—
13.06
EPS growth%
2.13
0.40
2.39
0.40
0.40
0.40
0.40
1.77
3.27
1.14
29.51
1.14
0.77
23
1.69
Bookvalue per sh¥
2.66
2.51
2.47
2.18
1.92
1.68
1.62
1.65
1.73
1.56
1.25
(4.02%)
(6.17%)
—
2.55
FCF per share¥
0.46
0.40
0.35
0.36
0.36
0.35
0.32
0.34
0.33
0.30
0.99
(3.40%)
(3.32%)
—
1.81
Dividend per sh¥
4.66
4.66
4.73
4.69
5.02
5.10
5.64
6.46
7.67
7.60
0.95
8.67%
7.02%
—
29.47
Div yield (avg)%
22.34
22.51
21.14
20.72
19.35
17.18
18.61
17.95
16.95
16.48
27.51
17.18
18.98
89
24.83
Payout ratio%
12.62
11.93
9.57
7.51
5.20
8.19
10.18
10.11
7.19
6.30
19.30
8.19
8.88
32
0.469
Shares (diluted)B
0.708
0.774
0.778
0.826
0.862
0.996
1.029
1.175
1.304
1.569
0.474
12.73%
8.16%
94
4.52
Buyback yield%
22.07
22.69
22.37
23.50
20.82
17.86
20.80
18.31
18.14
19.56
10.77
18.31
20.81
7
1.278
D/E ratiox
0.589
0.603
0.686
0.628
0.598
0.570
0.606
0.556
0.520
0.587
1.214
0.570
0.594
55
2.023
Enterprise value¥B
1.198
1.298
1.260
1.310
1.472
1.485
1.564
1.787
1.818
1.738
0.438
3.38%
5.25%
66
0.253
LT debt¥B
2.375
2.520
2.459
2.392
2.825
2.712
2.774
3.156
3.048
3.507
2.521
4.42%
4.21%
74
Revenue
¥2.522B
6.75%
1.00×
Cost of revenue
¥1.765B
6.75%
1.00×
Operating expenses
¥309.1M
5.66%
0.90×