0.774
Revenue¥B
1.277
1.334
1.432
1.504
1.595
1.655
1.721
1.796
1.934
2.000
0.806
4.62%
5.39%
49
29.91
Revenue growth%
11.21
12.58
12.09
14.04
15.88
13.32
11.86
8.86
6.93
9.71
15.10
9.71
11.98
5
16.96
Gross margin%
7.38
7.16
9.51
7.95
7.51
5.20
6.83
5.19
2.82
4.53
15.69
5.19
6.99
92
25.08
Operating margin%
12.16
9.16
10.55
13.49
15.68
16.94
14.22
13.66
14.80
14.92
2.82
14.80
13.94
34
8.94
Net margin%
3.27
1.68
0.40
0.40
0.40
0.40
0.93
0.40
1.27
0.40
2.37
0.40
0.40
19
14.66
P/E ratio (avg)x
13.84
13.96
13.02
11.39
11.05
11.24
12.16
11.32
10.78
11.29
11.81
11.29
11.36
29
21.03
EV/EBITx
9.520
10.20
11.76
11.71
13.79
15.39
17.25
18.66
21.03
22.29
16.83
18.66
14.59
27
16.95
FCF yield (avg)%
3.28
3.15
4.13
6.55
7.43
7.59
6.81
6.89
8.77
10.23
14.50
7.59
6.85
51
11.10
FCF margin%
18.00
17.35
15.45
17.22
19.53
21.96
19.71
17.98
16.69
19.44
17.63
19.44
17.99
91
1.554
FCF / Net incomex
1.137
1.306
1.426
1.360
1.504
1.488
1.472
1.471
1.506
1.517
0.817
1.488
1.472
66
6.03
ROIC%
29.48
32.19
31.24
33.07
35.58
38.18
39.33
39.47
37.03
34.33
3.07
38.18
34.95
36
12.93
Return on equity%
14.56
17.20
15.08
17.15
16.28
18.99
21.19
23.49
26.39
26.13
25.05
23.49
18.10
73
13.40
Return on assets%
3.37
3.70
4.17
2.89
5.37
4.38
4.03
6.06
5.67
2.98
19.28
4.38
4.10
85
47.41
EPS¥
30.02
29.77
31.32
27.39
27.63
27.49
25.77
27.35
25.77
26.95
52.45
(0.49%)
(1.06%)
—
18.03
EPS growth%
20.69
19.64
19.45
22.24
20.49
18.11
17.50
15.76
15.04
16.31
22.04
16.31
18.78
47
104.93
Bookvalue per sh¥
19.41
18.64
20.37
21.58
24.49
23.10
23.57
25.21
23.84
23.05
51.24
(1.21%)
2.63%
—
106.21
FCF per share¥
175.62
163.25
170.36
182.27
193.64
198.62
219.51
215.41
247.36
274.34
48.43
7.22%
5.92%
—
52.70
Dividend per sh¥
64.37
66.45
64.15
70.03
71.90
83.19
94.21
98.91
105.51
110.91
68.49
9.06%
5.22%
—
14.85
Div yield (avg)%
4.72
6.55
8.60
6.80
7.81
6.94
6.10
8.26
10.53
9.25
8.38
8.26
7.37
56
2.57
Payout ratio%
3.82
3.58
5.47
2.92
4.63
6.75
6.08
3.77
4.52
6.66
27.78
6.08
4.58
46
11.72
Shares (diluted)M
16.32
18.42
18.36
17.82
20.20
21.77
23.36
24.38
26.24
26.67
12.32
5.71%
5.69%
42
16.23
Buyback yield%
7.74
10.31
11.96
11.47
9.69
8.52
5.97
3.62
3.42
1.33
26.03
3.62
8.13
13
0.642
D/E ratiox
0.290
0.338
0.409
0.455
0.485
0.582
0.634
0.634
0.678
0.730
0.597
0.634
0.533
49
2.376
Enterprise value¥B
0.489
0.444
0.420
0.427
0.372
0.356
0.369
0.353
0.358
0.360
1.040
(0.70%)
(3.43%)
53
1.818
LT debt¥B
0.942
1.095
1.078
1.240
1.468
1.550
1.500
1.746
1.748
2.021
2.300
6.61%
9.34%
73
Revenue
¥2.000B
5.39%
1.00×
Cost of revenue
¥1.087B
5.81%
1.04×
Operating expenses
¥407.8M
4.90%
0.95×