0.243
Revenue¥B
1.080
1.127
1.160
1.180
1.242
1.258
1.331
1.374
1.416
1.467
0.251
3.39%
3.33%
19
14.99
Revenue growth%
23.23
21.22
22.28
24.20
25.10
26.67
28.25
30.85
32.14
32.10
14.33
30.85
25.89
81
4.81
Gross margin%
12.72
9.98
7.01
5.28
3.72
4.52
3.04
5.77
2.83
4.40
26.24
4.40
4.90
26
23.15
Operating margin%
12.52
14.62
14.16
14.16
13.45
14.38
11.53
13.49
14.60
12.56
13.18
13.49
13.82
65
4.72
Net margin%
28.10
30.66
30.49
32.15
31.57
31.95
33.00
33.47
31.23
32.43
2.40
32.43
31.76
7
35.11
P/E ratio (avg)x
15.28
16.31
14.45
14.39
13.36
12.31
11.69
12.79
12.39
12.19
13.97
12.31
13.07
89
28.78
EV/EBITx
12.90
14.25
14.04
13.50
12.68
13.28
13.83
13.96
15.22
14.94
6.162
13.96
13.89
34
17.68
FCF yield (avg)%
24.79
23.93
21.73
21.76
20.14
20.85
17.95
15.21
17.57
18.69
3.17
17.95
20.50
84
23.43
FCF margin%
30.04
29.93
29.54
26.98
25.49
25.32
28.02
26.29
24.33
22.56
12.66
25.32
26.64
44
0.843
FCF / Net incomex
0.582
0.683
0.676
0.781
0.885
1.007
0.978
1.126
1.173
1.348
0.166
1.126
0.932
54
5.53
ROIC%
19.51
16.70
15.14
13.78
11.17
9.42
12.12
10.72
8.85
7.83
3.71
9.42
11.64
66
3.89
Return on equity%
26.22
24.93
23.62
25.89
25.25
25.12
23.15
24.31
23.47
23.41
23.58
23.47
24.62
78
4.02
Return on assets%
22.22
23.49
26.24
27.75
26.20
28.24
26.14
24.97
27.26
28.54
7.44
27.26
26.22
66
1.24
EPS¥
1.31
1.35
1.21
1.09
0.99
0.87
0.86
0.90
0.95
1.03
1.37
0.66%
(3.20%)
—
18.29
EPS growth%
25.63
25.19
22.47
24.38
22.61
25.22
25.87
24.79
26.24
27.98
12.35
25.87
25.21
55
0.82
Bookvalue per sh¥
1.47
1.52
1.43
1.39
1.56
1.50
1.39
1.52
1.50
1.40
0.75
(2.17%)
0.22%
—
1.13
FCF per share¥
0.43
0.48
0.44
0.45
0.42
0.47
0.43
0.47
0.44
0.45
0.74
0.95%
(0.11%)
—
1.21
Dividend per sh¥
0.26
0.24
0.22
0.20
0.21
0.19
0.16
0.15
0.15
0.16
0.91
(5.54%)
(4.58%)
—
25.12
Div yield (avg)%
20.32
23.10
23.46
22.90
25.72
27.61
29.75
29.82
31.52
28.74
13.33
29.75
26.67
73
3.82
Payout ratio%
25.63
25.93
25.08
27.11
24.77
24.14
22.41
23.97
25.35
22.46
23.24
23.97
24.93
34
419.0
Shares (diluted)M
287.1
251.8
224.2
221.1
239.5
244.0
248.6
246.2
253.4
278.1
420.4
3.04%
(1.59%)
10
8.32
Buyback yield%
31.32
33.67
36.50
37.20
36.58
35.89
34.59
34.34
37.24
39.09
20.23
35.89
36.20
32
1.048
D/E ratiox
1.507
1.534
1.516
1.607
1.773
2.033
2.230
2.205
2.302
2.766
0.490
2.230
1.903
65
0.857
Enterprise value¥B
0.720
0.800
0.822
0.931
1.019
1.124
1.346
1.607
1.786
1.779
0.978
11.79%
9.16%
69
1.296
LT debt¥B
1.003
1.083
1.164
1.176
1.142
1.220
1.231
1.377
1.333
1.261
0.992
2.00%
1.27%
61
Revenue
¥1.467B
3.33%
1.00×
Cost of revenue
¥1.027B
3.33%
1.00×
Operating expenses
¥204.3M
2.83%
0.95×