2.775
Revenue¥B
4.208
4.459
4.858
5.310
5.731
6.062
6.595
7.021
7.428
8.169
3.008
7.35%
7.71%
85
8.36
Revenue growth%
2.65
0.40
0.40
3.37
3.15
1.35
0.40
0.40
0.40
1.67
29.22
0.40
0.87
94
7.44
Gross margin%
8.70
11.33
14.25
11.39
10.59
11.92
13.63
15.19
16.92
16.11
29.00
15.19
12.78
64
28.07
Operating margin%
7.82
8.13
10.33
13.07
13.27
10.35
11.96
9.20
7.52
10.25
20.50
10.25
10.29
71
13.84
Net margin%
30.08
31.05
29.59
30.68
29.40
30.91
31.82
31.58
30.45
28.30
25.27
30.91
30.57
85
15.59
P/E ratio (avg)x
31.46
37.82
39.96
47.28
46.40
54.09
57.41
67.00
71.54
73.86
27.38
67.00
50.68
34
16.62
EV/EBITx
9.049
9.972
9.006
7.996
8.065
8.871
9.152
9.383
9.803
10.22
11.39
9.383
9.101
7
26.79
FCF yield (avg)%
0.40
2.52
1.57
3.05
3.40
6.27
6.81
4.16
2.05
3.89
17.47
4.16
3.22
59
15.14
FCF margin%
11.40
14.15
16.42
14.00
13.79
10.89
13.86
12.62
11.90
9.27
29.48
11.90
13.21
15
1.264
FCF / Net incomex
0.824
0.882
0.876
0.872
0.913
0.883
0.807
0.879
0.827
0.892
1.335
0.879
0.877
77
6.37
ROIC%
3.80
5.75
4.49
1.65
0.83
0.40
0.40
0.40
1.95
1.40
11.00
0.40
1.53
44
8.68
Return on equity%
3.37
2.19
2.38
2.14
2.48
0.40
1.96
0.40
0.40
0.40
17.86
0.40
2.05
82
16.09
Return on assets%
18.54
19.97
18.51
16.13
14.16
15.03
16.61
15.52
14.61
15.20
21.71
15.20
15.82
60
46.65
EPS¥
74.35
88.10
96.02
107.72
102.37
103.96
117.04
135.19
159.70
161.98
50.54
9.61%
9.91%
—
19.36
EPS growth%
15.08
12.41
12.69
14.18
13.15
14.96
12.11
11.42
11.88
11.50
19.13
11.88
12.55
92
74.97
Bookvalue per sh¥
27.33
30.65
31.59
32.81
35.04
38.24
36.22
33.10
35.09
40.41
25.27
2.90%
4.80%
—
68.87
FCF per share¥
51.61
44.94
40.50
35.81
32.12
29.85
25.71
25.36
26.30
22.64
29.69
(6.76%)
(8.91%)
—
24.68
Dividend per sh¥
41.89
45.42
47.57
44.63
44.79
39.72
43.11
43.06
46.02
43.55
26.23
(0.56%)
0.46%
—
12.85
Div yield (avg)%
4.02
4.04
2.90
0.70
0.40
0.59
0.96
0.40
0.40
2.98
15.50
0.59
0.83
90
6.80
Payout ratio%
3.81
5.02
2.08
4.20
6.12
6.17
5.35
5.05
6.11
8.13
18.87
6.11
5.20
31
36.01
Shares (diluted)M
33.92
30.53
27.40
24.89
24.37
21.83
20.43
18.38
17.16
14.79
34.71
(9.51%)
(7.90%)
69
15.28
Buyback yield%
12.93
10.61
12.95
9.96
7.02
9.49
10.35
8.80
7.74
10.32
8.49
9.49
10.14
23
0.645
D/E ratiox
3.106
3.704
3.673
4.086
4.267
4.930
4.843
4.778
4.710
5.583
1.547
4.843
4.488
26
1.369
Enterprise value¥B
0.925
0.834
0.758
0.788
0.765
0.817
0.757
0.771
0.724
0.638
4.394
(3.56%)
(2.98%)
91
2.766
LT debt¥B
3.475
3.588
4.231
4.796
5.338
5.334
5.213
5.913
6.690
7.391
0.745
6.72%
8.84%
90
Revenue
¥8.169B
7.71%
1.00×
Cost of revenue
¥4.771B
7.71%
1.00×
Operating expenses
¥961.0M
8.46%
1.07×