1.414
Revenue¥B
3.668
3.661
3.792
3.769
3.842
3.837
3.827
3.803
3.826
3.911
1.487
0.36%
0.63%
67
17.24
Revenue growth%
15.54
15.96
13.15
11.22
12.99
11.14
10.82
9.82
11.99
11.84
20.44
11.14
11.91
6
25.59
Gross margin%
3.67
2.83
2.88
0.76
3.08
5.43
6.70
6.56
5.76
2.95
3.50
5.76
3.37
90
28.37
Operating margin%
24.22
25.83
23.82
22.04
24.31
22.75
23.14
24.84
23.89
24.36
8.72
23.89
24.06
66
19.72
Net margin%
14.12
11.66
9.74
10.62
11.32
13.91
12.17
14.65
13.40
12.92
13.47
13.40
12.54
7
13.50
P/E ratio (avg)x
25.71
25.98
25.73
24.54
27.25
29.06
28.45
29.83
28.50
26.53
20.53
28.50
26.89
60
23.00
EV/EBITx
29.71
32.97
29.82
32.86
37.00
36.81
40.61
42.75
46.71
51.64
33.68
42.75
36.91
43
27.65
FCF yield (avg)%
22.13
20.61
21.59
22.85
23.57
25.72
25.83
24.95
22.75
22.19
9.93
24.95
22.80
93
11.74
FCF margin%
26.55
26.62
24.61
21.80
20.91
22.22
24.90
22.84
22.93
24.04
17.31
22.93
23.49
83
1.197
FCF / Net incomex
1.268
1.295
1.181
1.030
1.005
1.055
1.127
1.183
1.169
1.207
1.656
1.169
1.175
61
3.14
ROIC%
18.14
18.74
19.90
21.88
19.92
20.81
22.16
21.85
21.32
21.32
28.31
21.32
21.07
46
4.00
Return on equity%
1.29
1.42
0.66
2.12
0.40
0.40
0.76
0.40
0.40
0.40
9.08
0.40
0.53
37
9.47
Return on assets%
16.65
14.00
16.34
17.76
20.26
18.35
20.58
18.02
15.62
14.61
27.70
18.02
17.20
7
1.21
EPS¥
0.53
0.54
0.53
0.45
0.47
0.47
0.46
0.42
0.38
0.39
1.31
(3.57%)
(3.74%)
—
22.44
EPS growth%
22.79
20.90
22.96
25.91
28.66
30.05
28.72
28.93
28.46
26.55
4.84
28.72
27.50
32
0.81
Bookvalue per sh¥
1.20
1.25
1.35
1.26
1.11
1.24
1.17
1.08
1.11
1.11
0.99
0.01%
0.29%
—
1.16
FCF per share¥
0.30
0.30
0.32
0.33
0.33
0.32
0.31
0.27
0.26
0.26
0.43
(4.99%)
(2.52%)
—
0.58
Dividend per sh¥
0.66
0.74
0.77
0.76
0.89
0.86
0.94
0.96
1.10
1.19
1.61
6.17%
7.93%
—
28.70
Div yield (avg)%
30.79
33.67
35.49
33.54
36.14
38.85
37.73
35.51
32.54
31.05
2.23
35.51
34.58
64
19.42
Payout ratio%
15.04
17.78
18.48
20.02
18.08
15.95
17.90
20.43
22.60
21.44
13.70
20.43
18.28
12
1.229
Shares (diluted)B
1.796
1.991
2.238
2.471
2.973
2.911
3.206
3.555
4.277
5.046
1.222
11.16%
11.35%
15
22.62
Buyback yield%
22.10
20.53
23.09
21.04
21.95
24.11
24.63
27.21
28.65
26.27
9.00
26.27
23.60
58
1.392
D/E ratiox
1.633
1.548
1.556
1.560
1.549
1.487
1.541
1.522
1.676
1.829
1.160
1.541
1.552
21
0.172
Enterprise value¥B
1.479
1.524
1.372
1.335
1.413
1.318
1.339
1.381
1.437
1.385
2.791
(0.40%)
(1.04%)
88
3.548
LT debt¥B
1.707
2.030
2.144
2.560
2.943
2.990
3.304
3.333
3.551
4.145
2.477
7.09%
10.60%
81
Revenue
¥3.911B
0.63%
1.00×
Cost of revenue
¥2.472B
0.26%
0.96×
Operating expenses
¥625.3M
1.32%
1.07×
Goodwill & intangibles
15.68%
Spread over hurdle
43.96%