0.297
Revenue¥B
2.483
2.509
2.548
2.584
2.562
2.517
2.560
2.545
2.582
2.543
0.323
(0.15%)
0.43%
61
13.82
Revenue growth%
9.94
12.13
13.03
13.10
14.07
12.83
11.30
10.68
9.00
7.79
9.75
10.68
11.71
91
13.41
Gross margin%
2.87
0.48
0.40
1.41
0.40
0.40
1.62
1.91
0.85
0.40
3.14
0.85
0.67
14
4.64
Operating margin%
13.93
14.56
11.63
9.94
8.59
7.67
4.83
6.20
9.03
7.21
14.52
7.21
8.81
67
12.78
Net margin%
10.21
11.73
14.55
12.94
12.74
14.98
16.41
17.70
18.55
21.50
29.83
17.70
14.76
61
29.18
P/E ratio (avg)x
48.02
50.19
55.16
54.70
57.44
55.65
57.36
67.19
65.99
63.85
7.039
63.85
56.50
52
15.58
EV/EBITx
36.89
37.44
39.20
41.39
40.01
37.10
33.81
31.71
35.63
33.26
29.12
33.81
36.99
9
10.68
FCF yield (avg)%
24.99
24.85
26.87
28.73
28.26
25.41
23.16
23.15
20.50
22.84
10.77
23.15
24.92
32
10.07
FCF margin%
11.15
12.78
11.38
12.63
11.85
13.83
13.39
13.81
11.82
12.95
3.79
13.39
12.71
63
1.064
FCF / Net incomex
0.315
0.291
0.296
0.322
0.353
0.327
0.333
0.300
0.308
0.296
1.251
0.308
0.311
85
10.16
ROIC%
12.62
15.04
16.72
17.25
14.27
11.28
10.43
12.62
14.21
14.39
10.10
12.62
14.24
18
17.42
Return on equity%
16.93
17.44
19.13
19.70
19.44
19.84
20.47
21.81
22.18
23.25
25.32
21.81
19.77
20
17.77
Return on assets%
4.68
5.96
3.36
3.27
5.78
5.51
6.85
8.02
6.57
7.91
18.78
6.85
5.87
10
0.55
EPS¥
0.71
0.80
0.93
1.05
1.27
1.38
1.58
1.69
1.99
2.06
0.58
10.21%
12.22%
—
25.09
EPS growth%
6.01
6.45
8.44
7.23
7.21
9.45
8.87
6.83
7.39
7.68
2.97
7.68
7.31
56
0.23
Bookvalue per sh¥
0.89
1.02
1.20
1.36
1.35
1.60
1.82
1.88
2.07
2.48
0.31
12.99%
11.81%
—
0.21
FCF per share¥
0.22
0.25
0.28
0.31
0.34
0.38
0.45
0.49
0.54
0.60
0.35
11.90%
10.82%
—
0.46
Dividend per sh¥
0.20
0.22
0.22
0.26
0.30
0.33
0.35
0.38
0.40
0.41
0.42
6.62%
8.81%
—
8.25
Div yield (avg)%
0.62
1.75
0.40
1.54
0.40
0.40
0.40
0.40
2.94
1.57
18.75
0.40
0.51
37
21.57
Payout ratio%
12.32
15.28
13.27
14.38
11.56
10.71
8.43
7.80
5.55
4.53
12.42
7.80
11.14
31
3.817
Shares (diluted)B
5.152
5.456
5.352
5.359
6.084
6.470
6.645
6.456
6.310
6.449
3.659
1.17%
1.70%
7
3.31
Buyback yield%
8.48
7.53
5.48
3.82
5.43
3.60
5.35
7.55
10.34
10.50
21.57
7.55
6.51
31
0.540
D/E ratiox
0.675
0.687
0.732
0.784
0.786
0.735
0.789
0.803
0.776
0.844
1.496
0.789
0.780
84
0.704
Enterprise value¥B
0.101
0.100
0.106
0.114
0.103
0.101
0.096
0.105
0.101
0.096
1.365
(1.23%)
(1.08%)
8
1.775
LT debt¥B
1.698
1.597
1.790
1.825
1.723
1.728
1.734
1.864
1.897
1.723
1.115
(0.01%)
0.09%
57
Revenue
¥2.543B
0.43%
1.00×
Cost of revenue
¥1.492B
0.14%
0.97×
Operating expenses
¥501.5M
0.90%
1.05×
Goodwill & intangibles
15.57%