1.858
Revenue¥B
1.804
1.865
1.889
1.945
2.000
2.058
2.133
2.144
2.165
2.185
2.054
1.79%
2.09%
77
18.03
Revenue growth%
17.16
20.08
18.26
16.53
17.35
18.01
17.11
14.58
15.77
13.06
9.51
15.77
17.13
91
6.92
Gross margin%
5.38
6.63
8.23
10.40
7.97
10.19
11.92
11.43
10.78
8.88
3.45
10.78
9.53
94
12.26
Operating margin%
11.78
9.25
8.60
11.20
11.32
9.78
7.06
4.55
4.56
4.86
18.41
4.86
8.92
60
11.84
Net margin%
27.04
29.68
31.82
29.08
26.54
26.69
25.03
27.43
24.56
25.01
8.84
25.03
26.87
79
19.66
P/E ratio (avg)x
30.25
26.13
26.31
24.30
22.16
23.91
25.73
26.22
22.61
21.40
11.76
23.91
25.01
25
25.74
EV/EBITx
21.46
19.70
17.92
16.61
16.68
15.74
15.38
14.26
15.11
13.87
28.85
15.11
16.17
31
8.84
FCF yield (avg)%
31.13
30.82
32.10
34.75
34.77
32.53
31.91
31.09
28.50
26.86
7.65
31.09
31.52
53
4.30
FCF margin%
16.72
17.74
20.13
17.15
14.96
12.04
11.93
13.39
14.67
12.69
28.07
12.69
14.81
66
1.127
FCF / Net incomex
1.161
1.133
1.318
1.536
1.820
1.954
2.255
2.403
2.398
2.721
1.250
2.398
1.887
39
6.27
ROIC%
22.59
19.76
20.62
17.94
17.04
19.51
21.17
21.32
21.12
18.66
3.25
21.12
20.19
52
17.49
Return on equity%
1.25
4.06
3.23
0.40
0.40
0.40
3.06
5.82
3.27
2.65
21.64
3.06
2.86
8
4.07
Return on assets%
21.56
21.97
20.01
20.82
18.92
16.40
18.81
20.84
23.51
25.34
12.71
20.84
20.83
90
1.13
EPS¥
0.98
0.95
1.01
0.96
0.96
1.03
0.95
0.83
0.80
0.86
1.20
(2.08%)
(2.16%)
—
15.72
EPS growth%
9.89
12.47
13.88
13.74
11.35
12.07
12.17
11.38
12.90
15.32
4.66
12.17
12.32
35
0.87
Bookvalue per sh¥
0.57
0.64
0.69
0.81
0.96
0.96
1.09
1.19
1.40
1.60
0.35
10.79%
11.40%
—
1.17
FCF per share¥
1.47
1.54
1.73
1.80
1.78
1.90
2.08
2.04
2.27
2.26
0.97
4.90%
4.11%
—
0.89
Dividend per sh¥
0.56
0.57
0.60
0.62
0.66
0.72
0.68
0.61
0.63
0.57
1.26
(2.80%)
(1.02%)
—
9.96
Div yield (avg)%
14.88
17.49
17.03
18.00
15.28
14.46
11.50
9.78
8.61
8.06
20.25
9.78
14.67
87
21.00
Payout ratio%
9.18
9.09
9.20
7.73
6.99
9.90
10.70
9.38
11.14
9.14
10.56
9.90
9.19
42
1.400
Shares (diluted)B
1.292
1.176
1.124
1.056
1.131
1.030
1.099
1.201
1.242
1.073
1.423
(1.05%)
(2.99%)
88
17.45
Buyback yield%
10.98
13.65
14.63
13.84
11.06
11.17
9.88
7.83
4.87
2.38
16.36
7.83
11.02
71
1.301
D/E ratiox
1.405
1.496
1.715
1.922
2.163
2.466
2.629
2.583
2.460
2.773
1.649
2.583
2.311
60
0.864
Enterprise value¥B
0.744
0.702
0.693
0.723
0.712
0.716
0.716
0.728
0.751
0.711
1.255
(0.03%)
(0.48%)
87
0.697
LT debt¥B
1.754
1.889
1.762
1.693
1.783
1.747
1.691
1.734
1.817
1.699
1.045
(0.96%)
0.65%
42
Revenue
¥2.185B
2.09%
1.00×
Cost of revenue
¥1.423B
1.92%
0.98×
Operating expenses
¥476.9M
2.44%
1.04×
Spread over hurdle
(1.00%)