0.397
Revenue¥B
0.841
0.844
0.880
0.892
0.911
0.945
0.984
1.021
1.053
1.055
0.411
2.99%
2.64%
33
20.87
Revenue growth%
23.79
21.13
19.83
19.88
20.76
19.50
17.69
19.69
22.55
21.26
28.00
19.69
20.32
70
14.46
Gross margin%
21.04
22.24
23.24
21.37
19.68
17.45
18.66
16.64
15.64
16.30
26.66
16.64
19.17
21
20.03
Operating margin%
4.72
5.08
2.28
5.18
3.23
4.63
4.45
3.83
3.93
1.90
4.17
3.93
4.19
64
4.22
Net margin%
5.44
7.95
7.03
5.35
4.91
3.38
4.21
4.85
3.63
4.61
29.54
4.21
4.88
83
9.837
P/E ratio (avg)x
27.03
31.36
36.10
41.44
41.11
47.18
54.26
55.83
65.62
72.99
29.16
55.83
44.31
46
19.73
EV/EBITx
35.83
38.07
35.75
32.32
31.83
29.84
31.82
28.72
29.05
29.93
19.53
29.84
31.83
68
27.93
FCF yield (avg)%
21.56
19.21
18.76
19.12
21.04
22.09
23.65
23.25
21.19
20.17
19.52
22.09
21.11
41
21.32
FCF margin%
20.51
20.94
18.15
19.24
22.14
23.67
21.87
20.22
17.73
16.17
11.37
20.22
20.37
71
1.610
FCF / Net incomex
0.742
0.751
0.908
1.027
1.189
1.203
1.227
1.211
1.197
1.195
1.702
1.203
1.192
83
17.12
ROIC%
10.47
9.53
7.48
4.79
6.00
5.43
6.59
3.60
4.82
3.67
6.03
4.82
5.72
43
2.41
Return on equity%
15.63
14.52
17.38
18.85
19.06
18.89
19.07
20.30
19.01
17.07
11.31
19.01
18.87
24
14.49
Return on assets%
2.20
4.13
1.86
3.32
3.89
2.86
1.47
3.80
5.60
7.05
10.62
3.80
3.56
63
0.59
EPS¥
0.24
0.28
0.33
0.33
0.32
0.33
0.33
0.36
0.42
0.43
0.62
5.84%
6.27%
—
21.11
EPS growth%
7.11
4.28
6.76
5.37
5.77
7.16
9.50
9.32
11.73
10.55
25.90
9.50
7.14
71
0.51
Bookvalue per sh¥
1.09
1.00
1.02
1.06
1.10
1.16
1.04
0.94
0.96
0.97
1.03
(2.37%)
(1.58%)
—
1.12
FCF per share¥
0.94
1.02
1.04
1.15
1.03
0.98
1.08
1.13
1.06
0.95
0.42
(1.68%)
(0.83%)
—
1.45
Dividend per sh¥
0.71
0.65
0.56
0.58
0.54
0.57
0.59
0.54
0.59
0.56
0.92
0.87%
(2.07%)
—
23.68
Div yield (avg)%
12.94
11.63
8.90
7.34
5.41
4.46
6.40
8.74
10.86
8.18
29.11
8.18
8.46
6
29.84
Payout ratio%
14.06
12.51
13.13
14.63
16.61
18.49
16.93
14.27
15.45
14.39
19.37
15.45
14.51
68
481.1
Shares (diluted)M
406.1
394.4
430.5
437.6
470.5
424.6
451.4
412.8
437.5
412.8
474.5
(2.58%)
(0.37%)
52
2.86
Buyback yield%
21.51
20.53
17.82
18.01
18.06
18.37
19.71
19.47
21.80
20.92
2.81
19.71
19.59
46
0.493
D/E ratiox
1.099
1.151
1.093
1.063
1.213
1.135
1.118
1.286
1.213
1.384
0.839
1.213
1.143
17
452.0
Enterprise value¥M
814.8
746.1
683.0
700.4
712.9
708.9
620.6
652.4
712.0
786.1
49.98
1.98%
0.44%
59
0.579
LT debt¥B
1.202
1.220
1.464
1.745
1.785
1.851
1.880
2.135
2.106
2.409
0.172
6.18%
9.24%
32
Revenue
¥1.055B
2.64%
1.00×
Cost of revenue
¥724.4M
2.64%
1.00×
Operating expenses
¥110.9M
2.41%
0.98×