0.207
Revenue¥B
1.357
1.357
1.331
1.322
1.299
1.289
1.302
1.292
1.302
1.335
0.215
0.55%
(0.08%)
72
23.72
Revenue growth%
7.73
5.76
4.12
5.17
6.46
4.98
2.02
3.15
4.74
3.42
2.88
3.42
4.86
60
22.98
Gross margin%
21.31
24.15
25.26
25.20
28.16
27.43
25.49
27.25
24.94
25.22
3.35
25.49
25.24
41
29.73
Operating margin%
6.64
4.55
3.45
2.10
0.40
2.13
0.40
2.48
0.45
0.49
26.24
0.49
2.12
94
25.20
Net margin%
17.39
18.22
16.08
14.01
12.00
14.99
12.75
12.72
13.01
10.89
21.92
12.75
13.51
43
12.89
P/E ratio (avg)x
16.29
14.35
14.10
13.95
14.75
15.34
13.82
13.17
14.68
14.83
23.46
14.68
14.51
90
18.17
EV/EBITx
6.463
6.563
7.203
7.354
7.320
7.452
7.686
7.194
6.982
7.625
36.34
7.452
7.262
23
5.95
FCF yield (avg)%
9.70
9.86
7.20
9.08
11.22
12.12
13.77
11.44
9.10
8.02
18.53
11.44
9.78
23
3.62
FCF margin%
22.89
24.09
24.62
25.09
27.01
28.21
27.80
27.65
28.02
26.23
20.98
27.80
26.62
23
0.615
FCF / Net incomex
2.506
3.000
3.557
3.449
4.010
4.118
4.206
4.211
4.440
5.249
0.311
4.211
4.064
6
3.78
ROIC%
24.68
25.85
24.00
25.08
27.10
28.92
26.49
26.49
28.69
30.16
22.54
28.69
26.49
25
23.55
Return on equity%
17.50
18.68
18.92
16.46
17.63
19.09
20.50
19.47
18.49
16.03
10.57
19.09
18.59
58
18.57
Return on assets%
1.81
2.70
2.26
2.06
2.56
3.29
3.39
2.23
0.85
0.40
4.45
2.23
2.25
89
76.22
EPS¥
68.57
63.99
72.84
69.54
65.53
70.50
67.01
63.06
65.77
61.17
82.06
(1.37%)
(0.73%)
—
10.80
EPS growth%
5.86
7.59
8.90
8.89
7.90
8.19
7.78
7.47
7.53
7.76
19.08
7.76
7.77
57
66.19
Bookvalue per sh¥
93.94
89.44
102.60
106.01
100.62
110.84
122.13
135.41
141.75
158.84
144.22
9.56%
4.89%
—
92.53
FCF per share¥
21.43
22.81
21.32
21.57
21.42
20.97
20.01
20.46
19.82
21.33
32.61
(0.08%)
(0.62%)
—
107.38
Dividend per sh¥
187.55
192.08
219.73
221.44
230.34
264.29
270.17
283.48
263.13
298.05
152.06
5.29%
6.10%
—
19.89
Div yield (avg)%
21.25
21.39
23.46
22.97
23.61
24.82
25.65
23.58
25.01
27.22
4.37
25.01
23.59
40
13.61
Payout ratio%
9.02
7.49
7.15
9.47
7.59
7.48
7.66
5.47
4.12
2.33
21.10
5.47
7.49
82
5.605
Shares (diluted)M
11.36
12.17
11.80
13.13
15.67
17.84
18.32
20.96
21.68
21.11
5.792
6.14%
8.34%
71
20.65
Buyback yield%
15.16
14.93
17.85
18.36
17.59
14.89
13.61
13.59
14.13
14.54
20.64
14.13
14.91
26
0.713
D/E ratiox
2.450
2.670
2.450
2.776
3.019
2.748
2.976
3.157
3.383
3.791
0.573
3.157
2.876
86
1,070
Enterprise value¥M
185.9
204.9
214.1
208.6
226.1
259.0
271.3
262.7
246.0
286.1
444.8
4.82%
4.36%
31
531.5
LT debt¥M
342.9
298.0
284.9
301.4
288.0
253.4
259.7
224.0
212.4
189.6
603.8
(8.03%)
(5.52%)
78
Revenue
¥1.335B
(0.08%)
1.00×
Cost of revenue
¥693.6M
0.17%
1.03×
Operating expenses
¥231.5M
(0.07%)
1.00×