1.328
Revenue¥B
1.196
1.251
1.325
1.415
1.489
1.584
1.658
1.720
1.847
1.370
1.608
5.47%
5.59%
63
9.93
Revenue growth%
0.40
0.40
0.57
1.85
2.39
2.15
5.03
6.19
8.40
29.34
6.94
5.03
2.00
25
16.01
Gross margin%
19.25
21.72
20.11
20.15
22.61
20.14
22.65
20.95
19.11
7.49
21.70
20.95
20.28
61
5.93
Operating margin%
23.70
23.86
25.13
22.61
20.68
17.83
15.03
17.96
19.01
13.99
20.99
17.96
21.64
17
23.46
Net margin%
32.99
32.39
31.40
32.92
30.38
28.03
30.33
32.52
31.94
12.68
11.62
30.38
31.67
33
36.24
P/E ratio (avg)x
20.66
20.26
21.05
21.98
20.28
21.58
23.41
25.75
28.06
30.23
12.87
23.41
21.31
86
12.54
EV/EBITx
30.15
31.36
34.26
34.68
40.20
43.88
46.75
52.22
61.54
33.52
25.85
46.75
37.44
39
29.83
FCF yield (avg)%
20.24
19.00
19.81
19.96
19.47
17.09
20.06
22.18
19.63
27.86
24.04
19.63
19.72
13
8.71
FCF margin%
19.16
20.48
18.03
16.97
14.79
13.32
13.07
12.08
10.51
24.34
8.04
13.07
15.88
75
0.887
FCF / Net incomex
2.285
2.698
2.874
3.352
3.439
3.284
3.389
3.894
4.619
0.578
0.736
3.439
3.318
90
14.84
ROIC%
19.88
17.39
19.52
22.11
21.58
23.61
25.15
25.68
23.23
18.01
19.98
23.61
21.85
51
23.53
Return on equity%
19.84
17.09
18.52
17.55
20.00
21.59
22.13
19.39
20.76
16.68
19.66
20.76
19.62
75
12.88
Return on assets%
0.87
3.49
1.54
0.40
0.40
0.40
0.40
1.43
4.39
10.09
4.54
0.40
0.64
32
19.15
EPS¥
8.05
7.47
6.89
7.28
7.25
8.02
7.09
7.03
7.74
21.10
22.33
1.24%
(2.17%)
—
7.70
EPS growth%
5.96
7.17
9.45
10.91
13.68
14.80
14.93
17.45
15.14
15.27
13.65
14.93
12.29
26
11.99
Bookvalue per sh¥
14.15
15.02
16.32
15.94
14.50
16.01
15.92
14.43
14.65
12.18
21.57
(1.68%)
(0.10%)
—
20.24
FCF per share¥
26.97
30.33
32.15
30.05
29.11
32.68
34.47
35.44
38.11
11.30
27.52
4.87%
2.78%
—
25.10
Dividend per sh¥
16.22
16.16
14.52
14.88
16.66
15.01
15.85
17.47
17.96
21.76
25.35
3.83%
0.79%
—
11.39
Div yield (avg)%
27.48
30.08
31.81
32.32
31.08
28.70
30.04
28.22
26.86
21.38
12.20
28.70
30.06
83
28.98
Payout ratio%
22.09
24.77
26.15
27.72
26.69
26.30
24.48
24.68
26.97
6.27
10.32
26.30
25.46
19
33.04
Shares (diluted)M
31.09
34.26
37.17
38.38
38.66
37.28
34.71
32.36
36.51
33.48
33.71
(1.00%)
1.02%
14
9.02
Buyback yield%
7.18
8.56
7.35
4.55
6.99
6.91
7.16
9.41
8.75
27.75
9.06
7.16
7.26
39
0.405
D/E ratiox
0.932
0.820
0.711
0.667
0.636
0.568
0.518
0.485
0.446
1.581
0.669
0.518
0.651
87
0.099
Enterprise value¥B
1.299
1.166
1.161
1.239
1.098
1.051
1.110
1.047
1.098
1.493
0.922
(2.38%)
(2.48%)
68
0.587
LT debt¥B
1.078
0.999
0.859
0.880
0.816
0.749
0.699
0.659
0.605
0.967
1.268
(7.21%)
(6.29%)
29
Revenue
¥1.847B
5.59%
1.00×
Cost of revenue
¥1.129B
5.50%
0.99×
Operating expenses
¥392.0M
5.91%
1.03×