0.083
Revenue¥B
0.984
0.997
0.996
1.003
1.019
1.003
0.987
0.987
0.966
0.945
0.089
(1.51%)
(0.35%)
69
21.20
Revenue growth%
21.23
21.47
22.83
20.44
19.09
17.97
16.28
13.64
16.26
14.98
13.26
16.26
18.53
53
10.72
Gross margin%
32.74
30.83
30.41
31.29
30.52
32.64
33.97
33.08
34.57
36.05
19.95
33.97
32.69
63
21.80
Operating margin%
19.53
21.43
23.76
25.51
24.98
26.94
25.00
22.38
19.64
20.66
8.02
22.38
23.07
11
12.09
Net margin%
35.02
34.35
34.40
37.09
37.59
35.26
34.79
32.04
32.23
34.76
12.40
34.76
34.77
65
25.19
P/E ratio (avg)x
12.34
12.34
12.96
15.17
17.33
17.69
19.13
19.17
21.78
22.82
31.87
19.17
17.51
32
22.88
EV/EBITx
21.09
22.50
20.46
21.28
18.09
17.44
15.00
13.09
11.71
10.99
29.16
13.09
17.76
72
16.77
FCF yield (avg)%
1.53
1.60
3.72
2.30
0.47
3.02
3.96
4.84
2.11
4.02
8.61
3.96
2.66
20
25.36
FCF margin%
13.37
15.60
16.21
14.49
14.39
11.63
10.17
10.80
11.68
11.69
17.42
11.63
12.53
75
0.145
FCF / Net incomex
2.381
2.820
2.786
3.310
3.603
4.305
4.361
4.806
5.672
6.623
1.046
4.806
3.954
29
17.45
ROIC%
20.64
21.72
23.15
24.00
25.80
27.07
27.18
29.79
28.08
27.42
25.54
27.42
26.43
66
17.62
Return on equity%
0.40
0.99
1.97
0.40
2.77
3.75
1.26
3.00
3.49
2.41
19.77
3.00
2.19
38
18.12
Return on assets%
30.57
28.24
27.92
28.24
27.01
27.23
26.56
28.98
29.80
28.62
10.62
28.62
28.24
82
1.04
EPS¥
0.43
0.39
0.40
0.39
0.35
0.34
0.32
0.32
0.28
0.27
1.07
(5.13%)
(4.22%)
—
27.96
EPS growth%
35.33
36.53
33.79
33.59
31.83
33.68
31.41
32.18
29.24
27.27
9.14
31.41
32.89
22
0.71
Bookvalue per sh¥
1.21
1.45
1.45
1.44
1.64
1.96
1.99
2.04
2.14
2.12
1.20
5.27%
6.73%
—
0.78
FCF per share¥
1.57
1.85
2.17
2.38
2.47
2.60
2.64
2.53
2.49
2.94
1.58
3.60%
6.12%
—
0.83
Dividend per sh¥
1.38
1.44
1.42
1.39
1.63
1.74
1.80
1.91
2.01
1.93
0.96
3.49%
3.64%
—
25.08
Div yield (avg)%
19.81
21.09
23.12
22.81
20.35
22.22
24.93
22.46
23.21
22.70
18.02
22.70
22.58
83
8.68
Payout ratio%
32.94
33.71
35.37
33.77
32.42
32.54
34.76
36.04
38.28
38.80
5.67
36.04
34.27
31
179.6
Shares (diluted)M
223.4
240.3
228.7
208.3
230.4
254.1
248.7
228.4
224.5
208.4
177.5
(1.98%)
(0.34%)
76
29.33
Buyback yield%
26.12
27.12
25.97
28.14
25.62
24.06
26.55
26.60
24.30
24.17
2.82
24.30
26.04
31
0.470
D/E ratiox
0.115
0.117
0.119
0.109
0.113
0.108
0.109
0.106
0.099
0.109
1.701
0.108
0.109
33
762.7
Enterprise value¥M
230.1
225.6
224.2
258.6
286.1
270.2
273.2
258.8
245.9
281.0
786.8
(0.36%)
2.60%
58
0.055
LT debt¥B
1.378
1.588
1.610
1.767
1.887
2.061
2.065
2.363
2.549
2.587
0.375
6.52%
7.33%
59
Revenue
¥944.9M
(0.35%)
1.00×
Cost of revenue
¥606.5M
(0.55%)
0.98×
Operating expenses
¥149.0M
0.35%
1.07×
Property and equipment
18.15%
Goodwill & intangibles
16.98%