1.071
Revenue¥B
0.636
0.676
0.703
0.744
0.790
0.818
0.859
0.916
0.957
1.154
1.177
5.16%
5.38%
31
14.51
Revenue growth%
4.00
1.04
3.25
2.38
2.94
5.35
2.73
2.89
2.83
14.94
14.13
2.89
2.91
58
28.17
Gross margin%
17.17
17.13
18.03
16.38
19.11
19.92
20.19
17.84
15.69
13.44
10.59
19.11
17.74
80
18.18
Operating margin%
24.76
25.34
26.95
26.68
29.09
31.89
30.04
30.50
30.10
16.13
3.87
30.10
28.02
91
27.04
Net margin%
20.49
22.23
21.67
19.07
19.41
17.74
18.06
16.54
16.93
10.64
22.95
17.74
19.24
91
12.38
P/E ratio (avg)x
16.34
17.25
16.13
14.28
14.60
14.01
13.54
12.26
12.44
13.72
35.58
13.54
14.44
93
24.39
EV/EBITx
16.26
14.65
13.04
14.27
14.55
14.95
15.60
16.86
16.06
10.14
30.36
15.60
14.92
19
7.14
FCF yield (avg)%
7.73
8.98
6.83
9.00
9.13
9.87
8.89
9.38
6.74
11.79
11.78
9.13
8.93
25
19.71
FCF margin%
0.40
2.49
2.38
2.70
1.98
0.40
2.38
3.28
0.45
3.68
3.09
1.98
2.18
62
0.936
FCF / Net incomex
3.339
4.008
3.967
4.244
4.394
4.753
4.774
4.946
5.826
1.492
0.127
4.774
4.319
87
2.19
ROIC%
7.96
9.80
8.11
9.54
8.45
8.21
10.32
7.39
4.64
12.46
13.22
8.21
8.16
50
23.35
Return on equity%
11.72
12.00
10.94
11.05
10.48
7.50
4.64
6.26
7.98
20.36
23.50
7.50
10.43
84
4.41
Return on assets%
27.91
26.74
24.38
27.09
27.96
25.23
24.84
27.33
28.18
21.12
24.81
27.33
27.21
15
41.17
EPS¥
21.73
21.07
24.71
24.05
23.73
23.91
23.16
22.67
25.31
44.69
48.12
1.03%
3.48%
—
19.77
EPS growth%
4.19
1.65
0.40
1.14
2.75
4.73
6.63
6.52
4.01
2.24
22.97
4.73
4.10
66
26.08
Bookvalue per sh¥
48.06
57.08
66.49
78.28
81.41
89.57
104.06
108.23
116.60
25.23
34.22
8.29%
12.49%
—
13.32
FCF per share¥
38.98
40.44
41.42
45.59
44.65
47.00
44.65
44.95
40.74
29.36
39.30
(2.22%)
(0.03%)
—
36.70
Dividend per sh¥
16.20
17.54
18.60
20.40
21.10
19.76
21.87
19.89
20.22
30.67
25.72
(0.18%)
2.82%
—
24.59
Div yield (avg)%
0.40
0.42
1.27
0.40
1.02
2.70
3.02
3.32
1.07
10.59
27.83
2.70
1.04
45
22.02
Payout ratio%
14.60
15.34
18.02
18.01
17.51
18.87
20.80
21.49
19.84
12.97
8.33
19.84
18.02
20
10.39
Shares (diluted)M
11.72
12.48
12.92
11.84
11.52
12.12
13.13
12.70
14.04
10.25
10.53
3.48%
2.56%
53
3.28
Buyback yield%
11.03
8.26
9.05
9.44
8.23
6.29
3.31
0.52
3.01
11.68
2.44
3.31
8.24
6
0.918
D/E ratiox
1.483
1.534
1.696
2.019
2.059
2.373
2.442
2.739
2.903
0.291
0.832
2.442
2.039
24
316.6
Enterprise value¥M
461.5
536.8
632.9
683.5
755.1
798.2
894.3
894.9
998.1
386.8
352.8
7.87%
9.30%
54
758.7
LT debt¥M
272.5
304.5
330.2
320.9
307.2
300.5
277.2
287.4
309.8
212.0
754.9
(0.70%)
1.86%
18
Revenue
¥956.8M
5.38%
1.00×
Cost of revenue
¥463.5M
5.18%
0.98×
Operating expenses
¥197.4M
5.25%
0.99×