0.301
Revenue¥B
0.839
0.866
0.889
0.949
0.989
1.031
1.084
1.154
1.188
1.264
0.325
5.03%
4.60%
93
3.73
Revenue growth%
6.33
3.40
5.19
2.41
3.56
4.61
2.92
2.78
2.35
1.90
16.72
2.78
3.16
53
8.14
Gross margin%
2.86
3.75
2.11
2.51
0.40
2.39
4.17
1.52
0.40
0.46
9.27
1.52
2.25
70
20.73
Operating margin%
3.06
2.26
2.22
0.40
0.40
1.65
0.40
0.40
2.94
0.67
16.27
0.67
1.16
26
5.89
Net margin%
10.64
10.70
10.93
8.53
6.13
7.46
10.09
11.13
9.67
10.61
5.95
10.09
10.35
90
32.17
P/E ratio (avg)x
41.95
45.75
50.22
51.87
50.67
51.94
50.27
53.85
55.55
58.58
19.24
53.85
51.27
84
29.01
EV/EBITx
38.92
39.33
45.43
51.09
55.32
61.19
65.10
71.16
80.44
80.60
14.94
71.16
58.25
66
7.61
FCF yield (avg)%
10.50
9.69
8.89
11.14
13.25
15.26
13.80
13.52
11.08
11.92
20.89
13.52
11.53
73
24.67
FCF margin%
5.07
2.97
2.39
3.70
1.40
1.62
4.26
2.13
0.40
0.40
23.98
1.62
2.26
89
0.456
FCF / Net incomex
1.685
1.634
1.567
1.454
1.334
1.324
1.217
1.201
1.251
1.273
1.568
1.251
1.329
67
7.29
ROIC%
1.21
0.40
0.40
0.40
0.62
0.46
0.40
2.00
3.51
4.07
22.39
2.00
0.54
6
17.45
Return on equity%
16.50
15.01
16.39
18.99
18.87
21.41
22.25
24.44
22.54
20.81
9.30
22.25
19.90
53
12.76
Return on assets%
8.22
10.40
11.62
14.48
17.28
19.01
20.13
20.67
23.20
24.93
2.10
20.67
18.15
53
0.40
EPS¥
0.39
0.37
0.42
0.41
0.46
0.52
0.52
0.58
0.56
0.53
0.41
2.85%
3.35%
—
6.20
EPS growth%
28.07
26.40
28.23
30.37
27.52
25.42
28.35
29.54
27.17
29.57
2.39
28.35
28.15
86
0.89
Bookvalue per sh¥
0.51
0.50
0.56
0.62
0.63
0.73
0.86
0.87
0.90
0.97
0.77
9.07%
6.52%
—
0.46
FCF per share¥
0.28
0.27
0.29
0.33
0.31
0.31
0.30
0.32
0.34
0.37
0.57
3.52%
2.99%
—
0.65
Dividend per sh¥
0.35
0.32
0.32
0.31
0.32
0.31
0.30
0.31
0.32
0.34
0.23
1.15%
(0.59%)
—
10.09
Div yield (avg)%
10.97
10.59
11.95
10.67
11.84
13.26
10.26
8.30
6.23
4.91
8.36
8.30
10.63
37
21.08
Payout ratio%
21.93
23.83
25.64
27.95
25.58
23.75
21.05
18.10
17.49
17.76
5.69
18.10
22.84
68
430.5
Shares (diluted)M
491.2
574.7
664.6
662.4
659.5
675.2
778.6
844.4
835.0
857.3
419.1
5.39%
6.01%
73
19.53
Buyback yield%
23.25
24.03
24.21
26.52
25.89
26.96
28.25
26.18
27.04
25.65
25.82
26.96
26.03
22
1.524
D/E ratiox
1.291
1.384
1.457
1.342
1.337
1.502
1.665
1.633
1.842
1.694
0.825
1.665
1.479
80
0.614
Enterprise value¥B
1.484
1.576
1.844
1.778
2.090
2.443
2.679
2.527
2.707
3.049
0.144
7.85%
8.40%
19
0.437
LT debt¥B
0.378
0.401
0.449
0.480
0.544
0.563
0.626
0.578
0.540
0.585
1.123
1.49%
4.36%
25
Revenue
¥1.264B
4.60%
1.00×
Cost of revenue
¥826.7M
4.55%
1.00×
Operating expenses
¥274.6M
4.96%
1.04×
Goodwill & intangibles
15.23%
Spread over hurdle
44.71%