0.557
Revenue¥B
0.868
0.898
0.929
0.926
0.957
0.973
1.014
1.056
1.054
1.052
0.609
1.90%
2.16%
83
16.66
Revenue growth%
23.71
26.37
27.37
28.67
31.67
34.57
34.83
34.92
36.64
38.84
27.44
34.92
33.12
17
13.25
Gross margin%
23.52
23.78
21.61
18.93
21.52
19.07
17.14
18.80
21.57
19.50
5.38
19.07
20.51
54
15.34
Operating margin%
7.86
7.43
9.20
9.55
7.46
6.84
4.60
4.61
2.15
3.91
21.83
4.60
7.14
46
26.95
Net margin%
2.10
1.81
1.21
0.40
0.40
0.40
2.57
3.49
2.82
0.93
18.39
2.57
1.51
6
16.56
P/E ratio (avg)x
21.51
24.32
23.53
22.51
20.68
22.30
24.00
23.50
24.78
23.68
21.31
23.68
23.51
51
12.21
EV/EBITx
41.35
38.72
40.46
37.90
36.82
34.81
33.33
32.76
30.25
33.55
28.35
33.33
35.81
17
13.33
FCF yield (avg)%
23.35
24.89
24.44
26.61
25.38
22.93
24.64
25.97
24.61
23.52
15.97
24.61
24.62
6
2.94
FCF margin%
13.40
11.90
10.80
10.92
11.71
10.92
12.09
9.33
10.01
7.79
10.23
10.01
10.92
38
1.548
FCF / Net incomex
0.993
1.133
1.209
1.173
1.240
1.351
1.311
1.435
1.668
1.904
0.520
1.435
1.276
34
22.56
ROIC%
12.03
11.38
12.56
14.30
13.94
15.05
16.69
17.90
14.93
15.58
10.57
15.58
14.62
31
6.19
Return on equity%
23.36
25.23
25.11
24.70
27.56
28.52
26.87
29.50
26.74
28.15
24.41
28.15
26.81
72
20.20
Return on assets%
10.96
10.52
9.08
10.32
8.56
6.08
7.94
7.08
7.08
6.40
11.05
7.08
8.25
76
0.07
EPS¥
0.38
0.38
0.36
0.39
0.37
0.34
0.31
0.31
0.31
0.28
0.08
(5.40%)
(3.09%)
—
11.73
EPS growth%
32.75
32.51
33.67
31.87
33.19
30.23
29.01
27.02
24.51
23.10
29.46
27.02
31.05
53
0.21
Bookvalue per sh¥
0.32
0.33
0.35
0.41
0.44
0.50
0.58
0.66
0.73
0.72
0.27
10.55%
8.47%
—
0.12
FCF per share¥
0.14
0.17
0.20
0.21
0.24
0.28
0.32
0.34
0.37
0.37
0.06
9.16%
10.79%
—
0.21
Dividend per sh¥
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.07
0.06
0.06
0.19
(5.65%)
(2.82%)
—
14.30
Div yield (avg)%
12.71
10.20
12.25
11.67
13.62
13.91
15.73
17.08
14.75
17.55
15.04
15.73
13.77
58
27.73
Payout ratio%
9.27
10.25
7.69
9.00
9.64
9.24
9.51
10.98
8.13
5.62
24.12
9.24
9.25
20
1.612
Shares (diluted)B
1.438
1.380
1.462
1.457
1.257
1.182
1.228
1.126
1.003
1.066
1.618
(3.25%)
(3.84%)
41
5.05
Buyback yield%
3.71
5.27
6.04
5.45
6.91
5.02
5.26
3.99
1.64
1.33
11.15
3.99
5.14
17
0.579
D/E ratiox
1.059
1.223
1.333
1.376
1.401
1.398
1.368
1.480
1.663
1.626
1.118
1.480
1.387
87
0.608
Enterprise value¥B
0.235
0.264
0.262
0.289
0.289
0.322
0.308
0.331
0.345
0.392
1.019
6.31%
4.66%
32
304.6
LT debt¥M
61.72
58.23
58.29
54.21
50.71
54.10
57.63
54.23
50.42
53.56
146.2
1.10%
(2.35%)
72
Revenue
¥1.052B
2.16%
1.00×
Cost of revenue
¥541.6M
2.08%
0.99×
Operating expenses
¥164.7M
2.41%
1.02×
Cash and investments
15.08%