0.681
Revenue¥B
4.097
4.140
4.206
4.322
4.307
4.352
4.481
4.514
4.656
4.657
0.708
1.57%
1.31%
25
7.31
Revenue growth%
16.49
14.90
14.31
15.21
13.94
15.46
17.94
17.05
18.59
18.47
23.27
17.94
15.97
79
8.73
Gross margin%
20.00
20.15
19.00
19.56
21.52
22.54
22.04
19.51
21.34
19.55
19.81
21.34
20.07
47
14.61
Operating margin%
0.40
0.40
2.16
3.07
0.57
0.40
3.01
4.67
3.34
5.22
8.31
3.34
2.59
35
4.23
Net margin%
8.30
5.59
4.80
6.17
3.77
5.70
5.80
8.14
11.09
12.62
27.34
8.14
5.99
61
12.93
P/E ratio (avg)x
41.58
42.96
45.78
52.81
51.71
58.05
59.01
67.11
68.35
68.91
11.41
67.11
55.43
20
30.72
EV/EBITx
31.52
30.52
32.47
36.84
38.02
36.08
38.27
43.05
43.93
45.87
35.56
43.05
37.43
88
27.29
FCF yield (avg)%
2.63
2.78
2.55
1.57
4.22
5.94
7.85
5.32
7.57
7.08
11.05
7.08
4.77
49
7.51
FCF margin%
21.71
22.22
20.10
19.16
17.57
14.89
15.80
15.87
13.80
14.71
11.42
14.89
16.72
86
1.374
FCF / Net incomex
0.236
0.248
0.235
0.240
0.204
0.186
0.174
0.167
0.154
0.137
0.870
0.167
0.195
51
20.98
ROIC%
9.25
7.53
4.55
2.69
1.31
2.81
5.72
2.85
0.85
0.40
21.01
2.81
2.83
12
23.79
Return on equity%
2.36
0.64
1.13
0.40
1.88
0.55
1.07
0.40
1.56
3.05
28.88
1.07
1.10
41
27.40
Return on assets%
3.76
6.25
7.63
10.00
10.72
11.58
11.78
12.63
15.34
16.41
29.28
12.63
11.15
21
0.61
EPS¥
0.58
0.65
0.64
0.72
0.81
0.91
0.92
1.10
1.24
1.26
0.65
9.21%
8.43%
—
28.23
EPS growth%
31.35
29.12
28.93
29.91
29.47
27.04
28.35
26.38
25.08
23.94
22.94
26.38
28.64
67
0.24
Bookvalue per sh¥
1.27
1.28
1.30
1.46
1.74
2.03
2.31
2.54
3.03
3.24
0.23
13.27%
11.46%
—
0.14
FCF per share¥
0.66
0.62
0.62
0.57
0.62
0.71
0.74
0.78
0.79
0.81
0.11
5.37%
2.25%
—
0.13
Dividend per sh¥
0.41
0.44
0.48
0.46
0.51
0.56
0.63
0.67
0.72
0.84
0.20
10.27%
8.93%
—
2.44
Div yield (avg)%
16.27
13.87
15.03
12.14
10.18
9.71
10.90
12.93
13.91
16.55
11.77
12.93
13.40
17
22.56
Payout ratio%
24.22
21.23
19.07
20.71
22.62
24.12
24.41
21.44
19.54
21.61
23.83
21.61
21.53
50
5.183
Shares (diluted)B
5.253
4.892
4.532
4.156
4.409
4.655
5.201
5.273
5.724
5.543
5.219
4.68%
(0.46%)
37
20.05
Buyback yield%
16.07
17.31
14.76
14.24
16.34
16.11
14.36
17.28
18.26
20.39
3.46
17.28
16.23
40
0.994
D/E ratiox
1.439
1.587
1.642
1.786
1.844
1.835
2.046
1.890
1.706
1.768
1.483
1.835
1.777
37
1.626
Enterprise value¥B
1.508
1.390
1.446
1.242
1.184
1.158
1.003
0.899
0.955
0.941
0.590
(4.48%)
(5.91%)
58
0.243
LT debt¥B
4.357
4.045
4.147
4.291
4.971
4.768
5.325
5.115
5.013
5.151
1.098
0.71%
2.56%
23
Revenue
¥4.657B
1.31%
1.00×
Cost of revenue
¥3.018B
1.21%
0.99×
Operating expenses
¥461.3M
1.42%
1.01×
Property and equipment
16.57%