1.232
Revenue¥B
1.323
1.331
1.365
1.363
1.368
1.378
1.377
1.396
1.371
1.345
1.270
(0.34%)
(0.05%)
41
4.51
Revenue growth%
23.67
23.63
21.93
21.66
18.92
19.15
16.26
14.89
14.41
15.07
26.53
15.07
19.03
8
7.75
Gross margin%
17.16
16.98
14.94
15.77
14.04
14.66
12.08
11.15
13.86
16.79
29.73
13.86
14.80
83
15.02
Operating margin%
24.65
22.37
23.78
26.66
28.50
28.25
25.66
25.18
23.39
25.69
27.87
25.66
25.42
50
11.69
Net margin%
19.05
19.44
21.72
24.41
25.45
23.98
24.73
23.96
24.85
23.76
6.32
23.98
23.97
56
8.785
P/E ratio (avg)x
30.02
31.58
31.40
31.61
31.01
34.51
34.26
34.72
38.65
40.19
33.84
34.72
32.94
71
19.13
EV/EBITx
13.70
14.33
14.29
15.96
15.10
14.45
13.49
13.01
13.12
13.13
18.75
13.13
14.00
79
5.26
FCF yield (avg)%
10.66
13.50
11.05
10.80
8.46
10.12
10.68
7.93
6.83
5.65
17.33
7.93
10.39
44
15.50
FCF margin%
25.61
22.72
24.60
24.47
24.98
25.56
23.85
21.58
20.87
18.41
11.88
21.58
24.16
28
1.259
FCF / Net incomex
0.263
0.271
0.271
0.314
0.316
0.308
0.359
0.366
0.442
0.463
0.198
0.366
0.315
19
16.46
ROIC%
1.92
3.42
4.13
4.79
7.06
6.17
7.29
7.31
9.80
7.14
14.63
7.29
6.62
38
4.93
Return on equity%
9.28
8.74
10.01
7.43
6.43
8.23
10.95
8.67
9.63
8.90
2.20
8.90
8.82
29
19.09
Return on assets%
28.23
28.67
27.46
29.63
30.23
29.86
28.17
25.94
23.12
23.28
19.92
25.94
28.20
24
0.23
EPS¥
0.23
0.19
0.19
0.21
0.21
0.18
0.19
0.19
0.20
0.21
0.24
0.14%
(1.10%)
—
14.24
EPS growth%
20.11
19.40
21.05
23.14
22.42
20.11
20.01
21.53
22.83
23.24
19.34
21.53
21.29
45
0.28
Bookvalue per sh¥
0.23
0.21
0.23
0.24
0.23
0.25
0.24
0.21
0.22
0.20
0.29
(2.58%)
(1.21%)
—
0.24
FCF per share¥
0.34
0.36
0.35
0.34
0.41
0.49
0.52
0.56
0.56
0.65
0.15
9.96%
6.69%
—
0.16
Dividend per sh¥
0.29
0.28
0.31
0.34
0.36
0.39
0.38
0.39
0.38
0.37
0.08
0.40%
2.08%
—
26.25
Div yield (avg)%
28.01
28.90
28.97
27.20
30.12
31.72
32.62
31.98
34.53
31.66
10.00
31.98
30.89
64
6.04
Payout ratio%
5.55
4.77
5.63
8.36
11.25
13.04
12.04
12.69
11.70
13.27
19.21
12.69
11.48
34
3.693
Shares (diluted)B
5.908
6.627
6.460
6.581
7.834
8.068
8.599
10.02
11.59
11.86
3.695
8.65%
8.75%
32
11.34
Buyback yield%
20.33
18.05
18.04
16.05
18.73
20.57
19.38
18.09
17.15
17.41
27.85
18.09
18.07
25
1.610
D/E ratiox
0.205
0.184
0.198
0.191
0.177
0.197
0.215
0.190
0.210
0.201
1.663
0.201
0.197
51
0.253
Enterprise value¥B
0.395
0.374
0.355
0.341
0.357
0.325
0.358
0.337
0.358
0.405
1.070
2.55%
0.91%
26
0.445
LT debt¥B
1.869
2.042
2.350
2.339
2.286
2.148
2.354
2.186
2.299
2.299
0.558
0.11%
2.09%
68
Revenue
¥1.345B
(0.05%)
1.00×
Cost of revenue
¥776.1M
(0.07%)
1.00×
Operating expenses
¥159.6M
(0.31%)
0.97×
Spread over hurdle
23.57%