0.233
Revenue¥B
1.115
1.161
1.188
1.227
1.282
1.313
1.330
1.373
1.375
1.388
0.257
1.61%
2.22%
19
18.97
Revenue growth%
18.15
17.68
17.15
18.01
18.92
19.83
16.86
14.67
13.51
10.69
2.41
14.67
17.42
14
17.82
Gross margin%
14.94
13.15
14.27
16.07
17.46
16.81
18.54
17.05
16.75
16.24
16.68
16.81
16.49
95
23.73
Operating margin%
25.86
28.82
25.88
26.01
27.10
28.33
29.90
26.93
27.07
29.58
17.70
28.33
27.08
83
5.09
Net margin%
30.46
32.39
33.76
34.68
32.14
34.30
34.56
36.43
37.42
35.79
16.52
35.79
34.43
30
17.19
P/E ratio (avg)x
42.10
38.49
37.55
41.18
36.90
39.08
38.15
41.36
46.05
51.86
33.87
41.36
40.13
65
26.68
EV/EBITx
22.52
23.72
24.73
25.30
24.32
23.77
25.53
27.12
26.14
25.97
11.72
25.97
25.01
92
27.19
FCF yield (avg)%
1.05
2.35
0.40
0.40
3.24
1.88
3.18
0.59
3.58
3.03
27.62
3.03
2.11
94
7.41
FCF margin%
15.47
18.24
18.27
18.53
16.66
18.79
16.87
17.18
17.12
16.49
6.94
17.12
17.15
55
0.562
FCF / Net incomex
0.311
0.319
0.281
0.281
0.281
0.264
0.255
0.218
0.197
0.174
0.468
0.218
0.272
17
15.04
ROIC%
25.66
24.43
27.28
24.72
22.48
20.69
20.53
20.93
18.86
18.56
2.20
20.53
21.71
21
18.10
Return on equity%
26.31
28.15
28.95
30.28
29.56
27.76
29.79
30.74
29.16
31.72
10.91
29.79
29.36
52
13.20
Return on assets%
23.38
25.54
24.81
23.22
24.17
26.82
29.44
30.90
33.84
36.82
20.95
30.90
26.18
95
0.68
EPS¥
0.61
0.57
0.55
0.61
0.64
0.64
0.63
0.65
0.70
0.67
0.70
0.83%
0.93%
—
26.06
EPS growth%
19.61
18.42
21.06
20.47
19.48
16.96
16.61
15.88
17.60
18.23
5.44
16.96
18.32
18
0.72
Bookvalue per sh¥
0.51
0.53
0.50
0.50
0.49
0.48
0.51
0.44
0.46
0.48
0.22
(0.22%)
(0.08%)
—
0.25
FCF per share¥
0.30
0.28
0.27
0.30
0.30
0.34
0.32
0.31
0.32
0.30
0.49
(0.37%)
(0.25%)
—
0.85
Dividend per sh¥
0.61
0.57
0.62
0.69
0.77
0.75
0.80
0.89
1.01
1.10
0.63
7.49%
6.60%
—
12.57
Div yield (avg)%
5.42
8.27
6.27
9.09
6.26
3.86
1.37
3.92
4.63
5.86
18.58
3.92
5.64
84
14.94
Payout ratio%
3.76
5.59
3.95
6.58
4.71
2.01
4.88
6.68
6.90
6.68
20.40
6.68
5.24
77
1.001
Shares (diluted)B
1.616
1.896
1.941
2.205
2.652
3.116
3.726
4.369
4.264
4.702
1.048
12.14%
10.97%
54
7.20
Buyback yield%
3.68
2.31
0.51
2.38
4.74
5.08
5.00
4.10
5.81
7.47
3.57
5.08
4.42
76
1.549
D/E ratiox
0.194
0.194
0.206
0.214
0.222
0.257
0.275
0.278
0.298
0.315
1.076
0.278
0.239
17
0.766
Enterprise value¥B
1.894
1.792
1.832
1.733
1.944
1.921
2.191
2.490
2.649
2.760
0.349
7.26%
5.36%
93
0.326
LT debt¥B
1.802
1.751
1.942
1.928
2.335
2.572
2.884
2.990
3.326
3.315
0.709
7.26%
6.87%
85
Revenue
¥1.388B
2.22%
1.00×
Cost of revenue
¥818.5M
2.28%
1.01×
Operating expenses
¥294.1M
2.27%
1.00×