0.628
Revenue¥B
0.700
0.741
0.767
0.800
0.844
0.883
0.916
0.975
1.034
1.077
0.643
4.99%
5.03%
45
10.63
Revenue growth%
9.16
10.09
10.59
11.96
9.85
12.43
13.91
14.10
12.59
12.44
11.42
12.59
12.20
59
12.62
Gross margin%
7.97
10.40
9.16
8.70
7.04
7.81
6.46
6.33
8.83
10.90
7.95
7.81
8.33
23
16.40
Operating margin%
8.62
9.98
11.02
9.27
8.84
11.50
9.57
9.85
12.48
11.59
19.24
11.50
9.91
17
2.27
Net margin%
5.84
8.38
9.98
11.12
13.96
16.05
15.82
14.85
15.70
14.36
24.93
15.70
14.16
5
24.72
P/E ratio (avg)x
31.84
31.24
36.72
38.72
45.74
54.71
57.11
60.08
68.23
77.23
28.19
60.08
50.22
37
22.55
EV/EBITx
13.63
15.67
16.07
17.98
17.83
17.89
20.16
20.14
23.22
25.97
24.26
20.16
17.93
77
5.27
FCF yield (avg)%
18.43
17.40
18.87
18.77
18.05
15.48
17.22
18.63
16.84
14.29
14.22
16.84
17.72
89
17.44
FCF margin%
0.40
0.40
0.40
0.40
0.40
3.24
4.11
2.27
0.40
3.01
13.49
3.01
0.40
86
1.088
FCF / Net incomex
2.465
2.343
2.191
2.196
2.193
2.525
2.841
3.052
3.202
3.420
0.774
3.052
2.495
26
27.03
ROIC%
0.40
2.93
2.27
0.40
2.73
4.39
3.76
2.09
0.40
3.14
2.22
3.14
2.50
14
21.18
Return on equity%
25.23
24.86
23.91
26.50
28.63
29.67
27.12
26.08
24.19
23.36
8.06
26.08
25.66
23
19.43
Return on assets%
4.54
4.48
5.38
6.14
6.64
6.07
3.29
3.37
0.74
0.80
2.68
3.29
4.51
42
0.33
EPS¥
1.20
1.24
1.43
1.39
1.50
1.49
1.63
1.71
1.94
2.08
0.35
6.67%
5.34%
—
23.05
EPS growth%
14.37
15.84
13.93
14.67
13.17
12.16
9.44
11.99
14.33
14.43
24.55
12.16
14.13
27
0.57
Bookvalue per sh¥
0.91
1.00
1.10
1.17
1.19
1.25
1.28
1.28
1.33
1.48
0.23
4.47%
5.88%
—
0.29
FCF per share¥
0.42
0.35
0.36
0.33
0.31
0.27
0.27
0.29
0.31
0.28
0.53
(2.21%)
(4.56%)
—
1.09
Dividend per sh¥
0.88
0.95
1.08
1.22
1.32
1.51
1.44
1.48
1.50
1.47
0.90
2.18%
5.16%
—
26.30
Div yield (avg)%
6.38
5.58
7.06
4.55
7.49
5.07
6.06
4.48
7.06
5.86
8.58
5.86
5.96
27
18.72
Payout ratio%
18.37
20.52
23.39
20.58
22.11
19.23
18.52
17.36
14.47
14.45
15.98
17.36
18.88
48
420.4
Shares (diluted)M
321.3
306.6
269.5
277.4
287.7
267.2
238.3
261.5
236.2
245.6
421.9
(3.11%)
(2.97%)
82
6.84
Buyback yield%
1.13
3.27
3.14
2.55
1.21
2.38
1.21
0.69
0.40
1.96
10.66
1.21
1.59
93
0.817
D/E ratiox
0.440
0.495
0.536
0.558
0.535
0.593
0.541
0.503
0.539
0.501
0.905
0.539
0.536
5
0.136
Enterprise value¥B
1.208
1.297
1.280
1.289
1.306
1.469
1.706
1.839
2.119
2.039
0.405
9.32%
7.08%
90
0.582
LT debt¥B
0.963
0.947
0.978
1.012
1.076
1.181
1.243
1.237
1.162
1.151
0.511
1.35%
2.33%
94
Revenue
¥1.077B
5.03%
1.00×
Cost of revenue
¥733.2M
5.05%
1.00×
Operating expenses
¥125.2M
5.11%
1.01×