0.119
Revenue¥B
1.220
1.297
1.345
1.386
1.466
1.558
1.667
1.756
1.838
1.904
0.132
5.37%
5.19%
77
6.30
Revenue growth%
23.95
21.44
22.98
22.99
23.85
22.42
24.54
25.41
25.93
25.74
24.98
25.41
23.90
61
29.96
Gross margin%
21.16
23.49
23.22
25.30
23.36
22.29
23.80
22.90
22.74
25.49
10.78
22.90
23.29
76
27.25
Operating margin%
17.78
20.30
18.26
18.76
17.41
16.49
15.44
18.27
17.42
14.51
12.19
16.49
17.60
86
7.59
Net margin%
11.54
8.95
6.98
5.39
3.05
2.81
2.91
5.08
2.71
1.44
12.07
2.81
4.07
59
23.39
P/E ratio (avg)x
32.84
34.31
30.67
30.00
31.97
34.90
37.05
33.79
32.36
34.96
6.826
34.90
33.31
55
11.45
EV/EBITx
28.14
30.34
31.61
31.16
28.93
29.33
29.72
30.47
26.50
27.02
17.30
29.33
29.53
27
7.98
FCF yield (avg)%
9.78
11.89
9.55
12.52
14.76
17.16
14.64
11.96
10.13
12.74
18.09
12.74
12.24
25
15.59
FCF margin%
34.16
32.96
31.27
30.76
28.87
26.07
24.14
23.23
25.18
26.50
9.62
25.18
27.68
27
1.323
FCF / Net incomex
0.163
0.170
0.161
0.150
0.162
0.156
0.138
0.130
0.127
0.138
1.050
0.138
0.153
36
18.85
ROIC%
13.63
15.30
13.41
14.22
13.21
14.83
16.18
13.73
11.50
13.19
27.73
13.73
13.68
57
12.38
Return on equity%
7.46
6.00
4.51
2.02
3.93
0.94
3.92
4.55
3.62
6.27
18.58
3.92
4.22
83
10.43
Return on assets%
21.02
21.41
19.19
16.76
15.69
17.48
19.31
19.86
22.84
22.17
19.17
19.86
19.59
46
1.14
EPS¥
1.20
1.25
1.13
1.22
1.24
1.31
1.32
1.19
1.13
0.99
1.26
(4.45%)
(2.68%)
—
6.23
EPS growth%
24.44
24.69
27.53
30.50
30.22
27.83
30.00
27.04
27.09
26.82
19.02
27.09
27.31
93
1.04
Bookvalue per sh¥
0.56
0.62
0.64
0.64
0.70
0.75
0.80
0.87
1.02
1.11
1.68
9.74%
8.03%
—
0.43
FCF per share¥
0.22
0.22
0.23
0.25
0.22
0.23
0.23
0.25
0.25
0.25
1.26
1.92%
0.79%
—
0.98
Dividend per sh¥
0.75
0.70
0.78
0.89
0.89
0.87
0.82
0.88
0.88
0.94
0.35
1.16%
2.80%
—
25.71
Div yield (avg)%
12.95
11.88
12.31
10.82
10.87
11.21
13.83
14.13
14.03
15.15
18.92
14.03
12.63
16
5.53
Payout ratio%
3.34
2.31
0.40
1.22
3.25
3.60
1.00
0.40
0.40
0.40
7.77
0.40
1.11
9
410.2
Shares (diluted)M
446.8
454.2
483.2
481.4
513.9
499.0
489.1
543.6
572.7
635.8
396.9
4.35%
4.44%
36
26.68
Buyback yield%
19.93
19.73
19.89
19.91
21.40
23.20
20.60
19.63
18.23
17.04
14.28
19.63
19.90
94
1.620
D/E ratiox
1.275
1.354
1.426
1.366
1.401
1.272
1.145
1.063
1.095
1.050
0.394
1.095
1.274
88
0.897
Enterprise value¥B
1.652
1.458
1.439
1.344
1.334
1.249
1.305
1.421
1.311
1.456
0.391
1.76%
(2.01%)
46
1.316
LT debt¥B
1.345
1.249
1.196
1.096
1.094
1.118
1.088
1.082
1.187
1.225
1.230
2.28%
0.06%
24
Revenue
¥1.904B
5.19%
1.00×
Cost of revenue
¥868.7M
4.91%
0.97×
Operating expenses
¥406.2M
5.16%
1.00×