0.748
Revenue¥B
0.509
0.547
0.584
0.632
0.686
0.755
0.804
0.876
0.970
1.049
0.808
8.87%
8.38%
10
24.93
Revenue growth%
4.96
4.79
4.89
4.02
2.96
3.36
5.54
7.96
9.38
7.26
20.29
7.26
4.92
37
12.98
Gross margin%
15.47
13.97
16.80
17.60
18.63
21.44
20.51
20.09
18.90
21.66
24.08
20.51
18.77
50
26.49
Operating margin%
7.95
5.85
7.81
5.79
7.05
5.30
3.39
2.59
3.26
2.57
29.78
3.26
5.54
51
13.65
Net margin%
8.63
10.20
11.66
13.55
13.67
12.43
11.36
12.48
12.78
13.50
17.83
12.48
12.45
33
8.233
P/E ratio (avg)x
30.55
33.94
38.12
42.01
47.83
55.53
59.16
61.73
72.56
78.40
27.78
61.73
51.68
50
22.36
EV/EBITx
37.06
39.86
45.90
46.07
47.97
49.52
56.39
66.44
64.45
75.35
26.03
64.45
48.75
14
29.50
FCF yield (avg)%
25.65
24.12
27.06
29.84
30.35
29.53
31.16
33.89
32.14
33.51
29.71
32.14
30.10
73
8.90
FCF margin%
11.45
14.11
12.34
10.10
9.11
11.73
9.09
11.52
12.84
9.91
24.43
11.52
11.49
5
1.196
FCF / Net incomex
1.375
1.549
1.634
1.551
1.730
1.905
1.901
1.913
1.857
2.147
1.275
1.905
1.794
72
7.98
ROIC%
3.18
4.35
3.31
1.82
3.36
5.96
4.39
7.20
4.70
1.71
20.80
4.70
3.86
16
27.53
Return on equity%
6.81
5.01
4.43
5.47
6.93
9.40
7.33
9.79
8.22
10.57
5.42
9.40
7.13
21
7.46
Return on assets%
13.19
11.35
8.74
8.86
9.68
11.83
9.07
9.76
12.54
12.60
11.77
11.83
10.56
50
1.74
EPS¥
1.24
1.23
1.20
1.32
1.34
1.29
1.27
1.22
1.24
1.33
1.86
(0.04%)
1.01%
—
22.55
EPS growth%
7.99
5.61
6.68
8.00
8.13
9.38
7.36
9.46
7.31
8.31
19.33
8.31
7.99
36
0.59
Bookvalue per sh¥
2.11
2.00
1.69
1.52
1.49
1.27
1.19
1.28
1.22
1.29
1.79
(2.84%)
(4.22%)
—
1.68
FCF per share¥
1.15
1.12
1.28
1.39
1.49
1.77
2.12
2.32
2.26
2.31
0.75
9.11%
9.28%
—
0.32
Dividend per sh¥
1.55
1.70
1.70
1.66
1.93
2.09
2.26
2.12
2.07
1.98
1.51
0.59%
3.71%
—
15.24
Div yield (avg)%
19.93
18.84
18.34
20.85
23.24
26.10
23.94
23.38
22.98
20.15
13.82
23.38
21.91
73
15.48
Payout ratio%
21.97
21.84
19.49
18.40
17.09
17.46
17.92
19.00
16.23
13.83
14.74
17.46
18.16
64
451.5
Shares (diluted)M
371.8
334.4
302.1
307.6
286.4
295.5
292.1
323.5
288.1
254.4
434.0
(2.34%)
(4.99%)
45
22.64
Buyback yield%
9.39
6.92
8.79
6.39
3.49
6.14
8.27
7.45
10.16
12.93
13.79
8.27
7.86
50
0.643
D/E ratiox
1.690
1.842
1.890
2.070
2.261
2.589
2.628
2.568
2.795
3.097
1.481
2.628
2.415
42
556.7
Enterprise value¥M
300.9
325.2
355.8
318.1
316.6
338.8
352.3
393.1
409.7
413.5
668.3
5.49%
2.82%
6
0.580
LT debt¥B
0.786
0.782
0.806
0.832
0.944
0.899
0.973
1.148
1.168
1.193
0.313
4.79%
5.02%
86
Revenue
¥1.049B
8.38%
1.00×
Cost of revenue
¥734.6M
8.38%
1.00×
Operating expenses
¥144.6M
7.45%
0.92×