2.795
Revenue¥B
3.907
3.911
3.867
3.912
3.834
3.742
3.762
3.767
3.675
3.683
3.109
(0.80%)
(0.48%)
26
29.63
Revenue growth%
7.06
7.16
9.09
6.61
4.13
2.42
3.82
4.82
7.45
8.89
26.18
4.82
6.83
39
17.06
Gross margin%
6.00
8.95
6.38
4.12
3.59
5.25
2.95
1.87
3.15
1.66
2.84
2.95
3.85
35
2.53
Operating margin%
8.23
11.13
12.16
10.18
9.83
11.96
10.21
8.95
6.64
7.15
11.65
8.95
10.01
75
20.16
Net margin%
20.62
20.57
18.52
20.35
23.03
25.61
26.11
23.74
21.31
22.69
11.13
23.74
22.00
89
19.21
P/E ratio (avg)x
21.18
24.31
28.51
30.01
31.50
33.91
37.40
38.56
38.75
42.76
23.26
38.56
32.71
85
21.91
EV/EBITx
33.09
35.17
37.92
42.57
42.77
42.16
45.81
43.67
40.94
47.54
28.96
43.67
42.37
6
13.06
FCF yield (avg)%
26.44
26.71
26.70
27.43
27.13
28.37
30.59
31.33
33.47
33.16
11.43
31.33
27.90
22
23.87
FCF margin%
21.14
21.88
19.66
19.80
19.19
21.88
19.41
18.19
20.33
20.49
25.28
20.33
20.07
77
0.606
FCF / Net incomex
1.614
1.723
1.941
2.140
2.149
2.505
2.537
2.511
2.763
2.934
1.677
2.537
2.327
54
5.02
ROIC%
18.53
16.86
18.68
17.04
19.13
19.66
19.17
20.97
21.41
20.34
27.56
20.34
19.15
41
23.68
Return on equity%
21.11
23.03
21.37
18.67
16.07
18.63
18.71
20.02
19.31
21.71
18.89
19.31
19.66
20
13.25
Return on assets%
10.28
11.01
13.86
14.77
15.97
17.71
15.25
12.68
13.37
15.95
24.20
15.25
14.32
77
0.08
EPS¥
0.18
0.19
0.17
0.17
0.16
0.14
0.14
0.13
0.14
0.13
0.09
(2.90%)
(3.22%)
—
8.95
EPS growth%
4.91
5.78
8.52
5.62
6.18
9.01
7.74
5.98
5.22
4.58
14.73
5.98
5.88
7
0.27
Bookvalue per sh¥
0.09
0.10
0.11
0.11
0.10
0.10
0.11
0.11
0.12
0.12
0.17
3.76%
3.76%
—
0.08
FCF per share¥
0.45
0.49
0.52
0.51
0.53
0.56
0.56
0.64
0.72
0.77
0.27
7.64%
6.69%
—
0.27
Dividend per sh¥
0.14
0.14
0.16
0.18
0.20
0.22
0.22
0.21
0.24
0.25
0.22
4.40%
6.55%
—
10.78
Div yield (avg)%
14.78
17.09
17.50
16.46
14.30
11.96
10.40
10.99
12.31
9.45
24.61
10.99
13.30
90
22.15
Payout ratio%
20.66
18.20
19.02
16.40
16.42
19.15
17.61
19.22
20.48
18.52
4.10
19.15
18.77
46
8.604
Shares (diluted)B
16.35
16.01
17.54
20.20
23.00
25.05
25.41
25.46
25.34
25.30
8.778
1.92%
6.11%
75
20.55
Buyback yield%
17.28
16.76
17.98
18.27
18.31
18.04
19.64
17.39
15.51
17.42
23.86
17.42
17.70
62
1.469
D/E ratiox
0.644
0.728
0.776
0.771
0.908
0.990
1.072
1.202
1.142
1.309
1.470
1.142
0.949
67
1.869
Enterprise value¥B
2.483
2.735
2.574
2.352
2.549
2.272
2.298
2.244
2.108
2.187
2.726
(3.01%)
(1.03%)
52
3.031
LT debt¥B
0.771
0.767
0.813
0.935
0.861
0.946
1.096
1.122
1.136
1.258
1.710
7.88%
4.94%
44
Revenue
¥3.683B
(0.48%)
1.00×
Cost of revenue
¥2.578B
(0.48%)
1.00×
Operating expenses
¥412.1M
(0.30%)
1.02×