0.336
Revenue¥B
1.204
1.231
1.224
1.238
1.273
1.281
1.301
1.318
1.312
1.317
0.360
0.67%
1.21%
50
15.86
Revenue growth%
10.59
8.82
6.08
7.25
8.78
11.25
9.05
7.34
7.65
10.12
22.58
9.05
8.80
11
4.60
Gross margin%
20.38
18.09
16.02
18.23
17.68
16.25
13.54
12.36
13.06
10.30
6.84
13.06
16.13
82
7.53
Operating margin%
25.40
26.35
27.42
28.03
26.86
29.86
29.05
28.87
25.91
26.02
15.77
28.87
27.14
91
4.14
Net margin%
19.43
21.23
23.83
21.17
22.74
21.85
19.45
20.16
18.89
17.80
21.59
19.45
20.66
22
36.10
P/E ratio (avg)x
5.131
5.253
4.686
4.015
4.247
3.658
3.879
3.920
3.880
3.582
18.53
3.879
3.968
76
21.92
EV/EBITx
22.28
23.67
25.19
26.36
25.97
29.29
28.36
31.83
31.12
34.58
10.18
31.12
27.36
95
22.01
FCF yield (avg)%
18.71
16.98
19.07
17.41
14.77
17.45
18.78
21.52
19.41
18.20
10.31
18.78
18.46
82
26.93
FCF margin%
26.26
26.65
28.10
28.04
27.95
28.62
26.98
24.30
22.79
20.66
12.68
24.30
26.82
36
0.675
FCF / Net incomex
2.415
2.845
3.204
3.733
4.195
4.764
4.656
4.977
5.025
5.421
0.239
4.977
4.426
87
25.38
ROIC%
12.20
13.04
13.87
14.01
15.95
16.13
14.32
15.05
13.49
14.75
9.80
14.75
14.16
40
6.99
Return on equity%
26.99
28.14
27.69
26.95
29.92
31.90
31.14
28.87
26.47
24.87
6.41
28.87
27.91
40
4.06
Return on assets%
4.07
6.43
6.07
4.99
7.24
4.85
6.12
8.28
6.01
5.21
9.25
6.01
6.04
74
0.24
EPS¥
0.50
0.53
0.59
0.56
0.59
0.66
0.68
0.69
0.67
0.72
0.26
4.11%
3.21%
—
21.54
EPS growth%
11.29
9.65
9.85
9.59
9.54
7.32
6.61
8.82
6.57
5.95
11.90
6.61
9.18
14
0.18
Bookvalue per sh¥
0.16
0.16
0.16
0.19
0.17
0.19
0.21
0.22
0.22
0.24
0.57
6.74%
3.63%
—
0.51
FCF per share¥
0.41
0.42
0.46
0.49
0.51
0.58
0.66
0.61
0.66
0.68
0.13
6.05%
6.24%
—
0.24
Dividend per sh¥
0.23
0.24
0.26
0.29
0.29
0.33
0.39
0.38
0.44
0.47
0.30
9.83%
7.46%
—
21.13
Div yield (avg)%
4.74
6.36
4.98
3.34
3.13
3.95
4.65
6.45
6.56
9.14
26.59
6.45
4.86
88
14.96
Payout ratio%
6.57
7.47
6.32
4.02
1.77
1.43
0.40
0.92
3.77
0.80
15.05
0.92
2.77
40
3.338
Shares (diluted)B
5.888
6.879
7.044
8.248
9.290
11.10
12.96
12.75
14.34
15.89
3.367
11.33%
11.62%
55
26.27
Buyback yield%
2.35
1.27
0.40
1.61
4.60
5.68
4.56
3.05
0.40
0.40
28.22
3.05
1.98
56
0.668
D/E ratiox
0.316
0.314
0.310
0.337
0.323
0.368
0.401
0.438
0.470
0.442
0.807
0.438
0.352
84
0.411
Enterprise value¥B
0.137
0.143
0.140
0.135
0.127
0.134
0.121
0.136
0.153
0.138
1.739
1.70%
0.15%
32
403.8
LT debt¥M
673.7
651.1
607.5
678.5
713.9
724.9
804.8
892.4
802.1
746.0
89.30
0.88%
1.86%
29
Revenue
¥1.317B
1.21%
1.00×
Cost of revenue
¥691.1M
0.87%
0.97×
Operating expenses
¥214.3M
1.67%
1.05×