4.351
Revenue¥B
2.933
3.127
3.266
3.476
3.539
3.761
3.864
4.112
4.228
4.429
4.481
4.59%
4.56%
58
27.25
Revenue growth%
2.81
3.28
1.21
3.15
5.92
3.70
3.91
5.64
7.92
9.86
28.77
5.64
3.81
18
4.67
Gross margin%
21.20
20.29
21.95
19.39
20.28
22.22
22.37
24.23
24.04
22.14
21.41
22.37
22.04
87
20.57
Operating margin%
29.33
27.06
28.03
26.52
28.49
29.43
26.95
25.55
22.83
24.61
10.21
25.55
27.01
50
14.45
Net margin%
2.87
0.40
2.63
3.29
1.09
0.40
0.90
0.40
0.40
0.40
21.55
0.40
0.65
56
6.163
P/E ratio (avg)x
22.05
19.19
17.19
14.68
12.78
12.58
13.37
12.25
10.38
10.34
37.59
12.25
13.08
80
35.74
EV/EBITx
9.109
9.284
10.22
10.89
10.48
11.20
11.20
10.54
10.35
10.54
24.76
10.54
10.51
56
11.72
FCF yield (avg)%
24.71
22.66
24.93
26.90
26.59
25.80
24.82
25.82
23.25
22.71
18.94
24.82
24.87
34
14.76
FCF margin%
25.04
27.39
27.76
29.20
30.65
32.62
33.11
34.16
32.17
33.00
8.09
33.00
31.41
62
0.492
FCF / Net incomex
0.150
0.153
0.145
0.164
0.181
0.180
0.167
0.164
0.178
0.183
1.433
0.178
0.165
74
22.44
ROIC%
10.18
12.63
10.52
12.73
13.64
14.73
13.30
14.82
14.90
16.61
29.54
14.82
13.47
91
12.37
Return on equity%
17.00
16.71
16.00
18.75
21.19
22.38
23.68
23.99
24.27
22.97
22.35
23.68
21.79
66
22.86
Return on assets%
33.34
33.72
36.51
37.21
34.21
34.42
34.59
31.85
33.42
31.61
23.84
33.42
33.96
35
63.62
EPS¥
58.87
63.78
57.31
54.15
55.73
47.82
40.70
39.97
41.31
37.16
67.55
(7.79%)
(4.69%)
—
16.04
EPS growth%
18.75
16.49
18.81
20.74
23.38
21.01
23.97
26.63
29.09
28.62
5.09
26.63
22.20
64
83.29
Bookvalue per sh¥
56.27
58.74
55.47
55.00
47.62
43.73
47.51
43.82
40.77
37.51
87.41
(4.66%)
(4.60%)
—
34.06
FCF per share¥
100.30
91.54
103.32
109.00
124.14
119.36
127.62
132.38
148.20
139.57
63.84
2.37%
4.15%
—
12.92
Dividend per sh¥
14.14
14.89
13.56
14.36
15.39
16.16
17.79
17.34
18.04
17.02
31.22
2.03%
2.48%
—
13.13
Div yield (avg)%
21.23
18.97
20.84
21.19
21.33
18.70
19.54
20.69
18.06
20.09
27.14
19.54
20.39
38
18.40
Payout ratio%
10.97
10.01
10.07
8.42
7.47
4.49
4.73
3.86
6.02
5.24
20.19
4.73
6.74
11
36.57
Shares (diluted)M
42.32
46.53
48.83
50.06
50.06
56.31
61.67
62.10
64.63
63.11
36.31
4.74%
3.84%
87
9.99
Buyback yield%
6.00
7.54
6.45
8.97
8.74
9.53
10.08
12.04
11.32
9.41
14.14
10.08
9.19
14
0.280
D/E ratiox
1.574
1.559
1.486
1.639
1.656
1.934
1.917
2.198
2.499
2.678
1.057
2.198
1.786
17
1,793
Enterprise value¥M
335.8
383.4
377.0
433.8
427.8
487.2
565.4
565.1
660.4
728.2
889.1
11.22%
9.10%
45
2.033
LT debt¥B
2.658
2.480
2.586
2.645
2.946
3.094
3.113
3.385
3.108
3.335
2.685
2.51%
3.23%
54
Revenue
¥4.429B
4.56%
1.00×
Cost of revenue
¥2.133B
4.55%
1.00×
Operating expenses
¥957.5M
4.44%
0.99×