0.229
Revenue¥B
0.975
1.022
1.056
1.098
1.143
1.191
1.277
1.329
1.417
0.243
0.241
5.25%
5.01%
32
27.62
Revenue growth%
3.50
6.20
3.20
3.15
3.72
4.59
2.02
1.96
0.40
27.75
29.23
2.02
3.35
36
16.59
Gross margin%
32.12
31.18
30.09
27.17
29.19
30.98
29.40
28.26
29.79
25.32
3.01
29.40
29.94
48
9.50
Operating margin%
22.98
20.10
22.32
19.47
18.26
20.71
23.12
26.07
25.18
17.34
12.16
23.12
22.65
48
2.20
Net margin%
1.58
3.59
4.85
3.71
1.51
0.40
0.40
0.40
0.40
21.75
18.93
0.40
1.55
25
8.554
P/E ratio (avg)x
16.17
16.13
14.79
14.37
15.40
15.74
13.28
12.39
12.07
16.94
14.54
13.28
15.09
23
28.27
EV/EBITx
30.87
35.17
37.37
42.08
42.02
47.92
56.92
59.20
68.13
9.959
21.96
56.92
42.05
12
8.16
FCF yield (avg)%
7.96
8.83
10.18
10.28
10.42
11.24
8.89
11.75
11.09
26.88
10.31
11.09
10.23
45
18.58
FCF margin%
8.38
6.87
4.62
2.91
3.75
3.76
0.93
3.56
4.31
10.24
26.06
3.75
4.03
40
1.733
FCF / Net incomex
0.162
0.159
0.164
0.147
0.155
0.134
0.125
0.128
0.126
0.761
1.224
0.128
0.151
84
6.57
ROIC%
6.13
7.38
5.42
4.24
3.59
3.63
6.51
4.54
4.62
5.99
16.37
4.54
5.02
16
5.94
Return on equity%
27.98
28.49
30.71
30.64
32.93
30.49
29.47
32.13
30.17
6.80
7.81
30.49
30.33
40
20.23
Return on assets%
12.19
14.07
14.60
13.23
14.47
14.53
14.22
16.90
16.25
13.88
28.67
14.53
14.35
69
29.60
EPS¥
4.84
4.56
4.32
4.02
4.22
3.91
3.67
3.33
3.22
32.19
36.81
(4.35%)
(5.22%)
—
5.57
EPS growth%
14.12
12.43
15.09
12.78
12.54
13.88
13.95
15.51
17.84
24.95
17.30
13.95
13.91
48
11.02
Bookvalue per sh¥
19.76
18.57
18.91
18.09
16.05
16.24
16.72
17.05
18.17
21.44
13.94
0.09%
0.56%
—
10.21
FCF per share¥
5.67
5.30
4.71
5.14
5.37
5.56
5.83
5.24
5.63
4.17
4.73
1.82%
0.05%
—
28.50
Dividend per sh¥
23.48
23.26
20.36
19.00
18.20
17.59
15.50
16.32
14.54
7.49
22.52
(5.21%)
(4.15%)
—
18.36
Div yield (avg)%
21.00
21.11
21.08
19.80
19.30
18.53
17.29
18.48
18.34
6.37
21.83
18.48
19.55
74
7.77
Payout ratio%
26.86
25.29
23.93
26.08
26.55
28.30
26.79
27.93
28.82
11.81
8.87
27.93
26.67
13
11.37
Shares (diluted)M
8.615
8.164
8.049
8.541
8.763
9.153
10.04
9.744
9.510
11.51
11.66
2.17%
0.27%
8
17.51
Buyback yield%
18.23
20.45
23.01
22.14
20.31
18.57
18.20
15.50
15.76
12.67
5.81
18.20
19.17
84
0.162
D/E ratiox
1.129
1.085
1.080
1.012
0.924
0.943
0.918
0.832
0.859
1.183
1.060
0.918
0.978
54
0.851
Enterprise value¥B
0.261
0.242
0.239
0.228
0.215
0.197
0.210
0.218
0.225
0.585
1.166
(0.28%)
(1.12%)
84
592.9
LT debt¥M
590.3
659.4
751.8
821.3
761.8
827.7
853.7
812.7
927.6
215.6
407.6
2.46%
6.12%
80
Revenue
¥1.417B
5.01%
1.00×
Cost of revenue
¥799.0M
5.03%
1.00×
Operating expenses
¥294.8M
5.14%
1.01×