1.541
Revenue¥B
1.308
1.331
1.350
1.376
1.410
1.413
1.440
1.480
1.498
1.536
1.628
1.72%
1.69%
81
3.95
Revenue growth%
6.48
6.04
3.90
2.92
3.12
0.40
3.18
2.60
0.40
0.40
16.36
0.40
3.02
26
9.82
Gross margin%
17.42
17.57
20.02
20.48
21.30
19.08
18.47
17.60
14.61
15.06
4.10
17.60
18.03
47
26.10
Operating margin%
21.49
22.87
20.16
18.92
16.85
15.76
15.71
14.77
14.08
12.82
26.07
14.77
16.31
59
19.23
Net margin%
1.39
4.04
1.97
0.40
0.86
0.40
0.40
0.40
2.22
0.75
29.33
0.40
0.80
26
23.16
P/E ratio (avg)x
30.22
35.28
33.85
36.04
41.17
44.20
48.22
56.80
67.60
71.58
10.26
56.80
42.69
59
34.06
EV/EBITx
25.32
27.51
28.57
30.85
30.94
32.44
35.50
38.96
40.30
39.67
33.41
38.96
31.69
9
22.25
FCF yield (avg)%
15.26
12.71
12.62
14.31
12.18
14.18
11.46
12.07
12.47
10.20
17.78
12.07
12.55
41
4.64
FCF margin%
21.94
20.04
19.58
16.58
17.59
17.63
15.41
13.66
16.53
15.38
3.85
15.41
17.09
71
0.647
FCF / Net incomex
0.216
0.216
0.209
0.223
0.224
0.211
0.214
0.220
0.246
0.245
1.643
0.220
0.218
61
27.72
ROIC%
21.65
20.51
18.61
19.16
21.20
19.48
21.72
24.11
25.46
26.81
10.23
24.11
21.42
55
20.92
Return on equity%
23.22
25.25
23.11
25.01
26.46
25.18
22.19
19.23
16.96
19.51
26.08
19.51
23.16
45
11.26
Return on assets%
19.99
19.75
20.86
20.01
22.68
24.16
25.76
23.21
21.59
23.23
6.54
23.23
22.13
21
11.60
EPS¥
14.31
16.55
18.28
19.54
20.28
22.89
23.02
26.44
27.18
31.12
12.91
8.95%
7.85%
—
2.52
EPS growth%
15.42
13.31
13.59
13.29
14.48
16.89
14.58
11.82
8.93
8.70
11.52
11.82
13.45
24
10.68
Bookvalue per sh¥
4.03
4.40
4.73
5.13
5.11
4.98
5.38
5.18
4.72
4.26
8.61
(3.54%)
0.56%
—
15.15
FCF per share¥
14.39
16.19
18.28
20.19
20.53
20.53
20.55
19.95
18.63
19.74
14.70
(0.79%)
3.17%
—
13.16
Dividend per sh¥
9.10
9.34
8.59
9.34
8.71
8.67
9.31
8.04
8.06
7.30
12.49
(3.48%)
(3.11%)
—
4.34
Div yield (avg)%
31.08
30.39
33.18
33.83
36.78
37.04
34.61
32.24
34.70
36.80
8.94
34.70
34.22
47
16.31
Payout ratio%
3.75
1.83
0.40
1.16
0.40
0.40
0.40
0.56
3.51
2.18
26.94
0.56
0.86
83
106.1
Shares (diluted)M
121.5
120.3
133.4
142.4
150.3
137.7
133.2
137.4
146.5
135.7
109.1
(2.02%)
1.28%
67
19.02
Buyback yield%
8.37
10.02
8.00
5.82
3.88
0.98
1.92
0.40
0.40
2.48
8.99
0.98
3.18
51
1.016
D/E ratiox
0.287
0.262
0.264
0.245
0.234
0.233
0.220
0.231
0.232
0.235
0.112
0.232
0.235
58
0.892
Enterprise value¥B
1.113
1.137
1.256
1.280
1.317
1.384
1.475
1.607
1.447
1.371
2.093
0.80%
2.91%
6
0.832
LT debt¥B
1.207
1.214
1.340
1.435
1.350
1.421
1.345
1.446
1.272
1.399
1.968
0.72%
1.73%
64
Revenue
¥1.536B
1.69%
1.00×
Cost of revenue
¥1.075B
1.69%
1.00×
Operating expenses
¥286.8M
1.39%
0.97×