801.2
Revenue¥M
825.3
850.6
847.5
875.3
872.5
898.7
930.3
928.8
956.5
992.2
825.0
2.60%
1.90%
16
18.70
Revenue growth%
27.68
28.00
26.92
29.07
26.91
29.59
31.09
33.02
35.74
34.30
5.18
33.02
29.33
92
11.30
Gross margin%
16.71
17.39
19.59
21.34
23.38
26.17
27.64
28.89
30.90
33.10
26.68
28.89
24.78
10
5.63
Operating margin%
0.40
1.81
4.63
4.14
1.35
0.40
0.40
0.40
0.40
2.96
6.16
0.40
0.88
57
25.55
Net margin%
18.27
20.87
18.63
19.90
21.01
23.46
23.44
23.28
20.96
19.22
11.90
23.28
20.92
29
18.98
P/E ratio (avg)x
18.91
17.88
17.27
16.11
14.49
14.40
15.61
16.54
17.34
18.91
28.24
16.54
16.90
71
33.74
EV/EBITx
22.65
25.07
28.44
30.29
33.45
37.94
36.46
39.67
37.49
36.28
19.28
37.49
34.87
40
29.14
FCF yield (avg)%
18.84
19.80
17.69
19.14
17.56
15.98
13.24
14.16
15.69
16.59
14.90
15.69
17.08
7
22.34
FCF margin%
27.53
27.38
25.99
24.77
22.05
20.43
19.13
21.39
24.05
22.58
8.15
21.39
23.32
61
1.210
FCF / Net incomex
0.868
0.794
0.729
0.784
0.858
0.910
0.912
0.929
0.948
0.960
0.336
0.929
0.889
64
6.85
ROIC%
10.97
8.58
7.90
6.00
8.47
9.87
9.81
11.51
11.27
11.16
11.06
11.16
9.84
40
29.51
Return on equity%
9.69
12.44
11.94
12.23
10.05
8.96
6.51
5.49
5.09
4.39
25.24
5.49
9.32
41
9.01
Return on assets%
17.35
15.06
13.48
12.16
10.05
7.21
6.57
9.22
10.81
11.29
10.78
9.22
11.05
78
129.77
EPS¥
168.83
190.59
200.89
213.50
231.74
254.53
274.07
309.95
352.08
344.50
138.35
8.25%
7.92%
—
13.22
EPS growth%
4.08
3.13
3.59
2.01
2.92
5.13
5.05
6.74
5.96
6.10
7.99
5.96
4.56
18
148.75
Bookvalue per sh¥
126.76
133.60
132.60
139.47
145.83
138.96
133.42
139.91
135.57
140.57
57.83
(0.73%)
1.82%
—
24.41
FCF per share¥
30.57
28.67
27.43
29.09
28.78
26.02
25.56
24.58
26.37
23.92
86.16
(3.63%)
(2.61%)
—
128.62
Dividend per sh¥
134.12
117.77
129.35
143.74
129.13
141.03
136.39
134.21
149.01
145.66
27.39
2.44%
0.86%
—
15.89
Div yield (avg)%
19.59
20.89
23.41
21.77
19.68
18.19
19.61
17.58
17.89
15.77
16.35
17.89
19.60
58
29.26
Payout ratio%
32.65
34.87
33.96
34.36
36.69
37.30
35.41
33.18
34.57
32.27
4.05
34.57
34.47
57
2.452
Shares (diluted)M
3.182
3.535
3.211
3.039
2.803
2.687
2.586
2.590
2.521
2.707
2.381
(0.69%)
(1.07%)
57
24.02
Buyback yield%
17.87
20.67
18.58
20.52
18.91
18.12
21.00
19.67
18.16
17.63
13.28
18.16
18.74
54
0.534
D/E ratiox
1.247
1.197
1.081
1.179
1.241
1.219
1.180
1.119
1.070
1.007
0.702
1.119
1.180
15
0.429
Enterprise value¥B
0.963
1.000
1.024
1.171
1.320
1.242
1.280
1.386
1.532
1.562
0.829
3.43%
5.21%
90
0.395
LT debt¥B
0.856
0.834
0.893
0.985
0.967
1.135
1.285
1.307
1.313
1.510
0.750
9.32%
5.65%
6
Revenue
¥992.2M
1.90%
1.00×
Cost of revenue
¥572.4M
2.16%
1.03×
Operating expenses
¥115.2M
1.42%
0.95×