22.49
Revenue¥B
23.03
23.81
24.27
25.61
26.08
27.52
28.63
29.24
29.66
30.63
23.33
3.26%
3.05%
79
23.04
Revenue growth%
19.31
20.93
21.53
18.68
16.67
17.60
20.32
20.20
21.84
20.08
10.48
20.20
20.14
93
11.59
Gross margin%
11.91
14.42
17.00
14.85
16.52
16.10
15.50
15.50
14.08
12.84
11.31
15.50
15.17
87
7.01
Operating margin%
10.95
9.82
11.77
14.40
16.41
17.34
15.08
15.40
17.92
15.29
20.66
15.40
15.18
42
6.47
Net margin%
4.43
7.35
8.62
7.65
8.05
9.47
11.03
10.88
10.21
11.23
26.40
10.88
9.05
86
8.249
P/E ratio (avg)x
34.36
30.64
30.46
27.61
28.77
28.54
30.71
33.07
33.25
32.41
30.70
32.41
30.67
52
33.10
EV/EBITx
14.72
13.88
13.84
13.58
11.94
12.75
12.46
13.86
14.58
14.95
22.26
13.86
13.85
30
25.34
FCF yield (avg)%
34.35
31.70
31.14
34.13
33.09
32.85
35.42
34.58
36.99
34.35
16.10
34.58
34.24
24
3.24
FCF margin%
5.53
4.86
7.08
8.52
9.84
11.45
14.27
11.61
12.77
15.40
2.51
12.77
10.65
23
0.938
FCF / Net incomex
0.236
0.239
0.237
0.246
0.215
0.225
0.198
0.192
0.194
0.188
0.847
0.194
0.220
45
28.79
ROIC%
8.96
11.36
9.84
10.57
12.03
14.40
14.90
14.36
15.05
13.80
17.16
14.40
12.92
95
15.39
Return on equity%
21.37
20.20
18.30
15.76
16.21
16.69
19.51
22.31
20.26
18.08
16.71
19.51
18.91
72
25.34
Return on assets%
15.28
12.84
15.75
17.01
16.18
15.00
15.56
14.67
11.84
13.33
3.49
14.67
15.14
91
0.10
EPS¥
0.31
0.31
0.30
0.31
0.30
0.32
0.33
0.37
0.43
0.48
0.10
9.68%
4.71%
—
20.66
EPS growth%
30.24
29.49
28.03
29.94
27.51
30.48
33.03
34.48
33.86
35.81
13.17
33.86
30.36
70
0.54
Bookvalue per sh¥
0.36
0.36
0.31
0.33
0.29
0.28
0.25
0.23
0.21
0.19
0.18
(7.87%)
(7.56%)
—
0.53
FCF per share¥
0.24
0.26
0.28
0.28
0.25
0.23
0.22
0.21
0.20
0.21
0.41
(3.31%)
(1.15%)
—
0.29
Dividend per sh¥
0.21
0.22
0.23
0.22
0.20
0.19
0.21
0.18
0.17
0.18
0.59
(1.63%)
(1.17%)
—
22.54
Div yield (avg)%
16.46
18.45
18.83
19.58
18.99
16.75
16.45
18.37
17.68
16.95
17.70
16.95
18.02
28
12.93
Payout ratio%
11.22
12.05
12.29
14.16
13.33
12.85
12.37
10.53
8.73
8.55
13.58
10.53
12.17
54
19.58
Shares (diluted)B
35.79
41.26
39.36
44.67
45.25
52.87
59.37
58.78
68.59
71.05
19.57
9.44%
8.49%
67
10.47
Buyback yield%
13.91
10.98
8.97
10.84
8.02
10.60
12.62
12.56
9.95
12.25
25.65
12.25
10.91
33
1.520
D/E ratiox
1.299
1.182
1.273
1.301
1.364
1.295
1.352
1.188
1.084
1.061
1.579
1.188
1.284
92
17.48
Enterprise value¥B
33.11
32.18
33.22
35.00
39.33
42.82
47.80
49.03
51.65
50.58
3.321
5.16%
4.61%
95
7.093
LT debt¥B
12.95
13.12
15.54
15.54
18.29
18.92
20.91
22.08
21.77
25.69
23.21
7.03%
9.10%
31
Revenue
¥30.63B
3.05%
1.00×
Cost of revenue
¥19.22B
2.88%
0.98×
Operating expenses
¥5.350B
3.58%
1.05×