0.511
Revenue¥B
0.875
0.921
0.967
1.013
1.023
1.059
1.109
1.164
1.232
1.272
0.545
4.46%
3.99%
65
19.66
Revenue growth%
5.06
6.73
4.04
3.43
0.64
2.77
1.96
0.40
2.89
5.70
29.72
2.77
3.16
24
2.05
Gross margin%
27.41
28.88
29.16
31.76
33.82
30.96
31.37
29.92
28.49
30.03
13.38
30.03
29.98
29
12.64
Operating margin%
8.92
7.64
6.11
3.77
5.34
3.83
3.71
6.34
3.57
6.35
20.92
3.83
5.73
59
6.84
Net margin%
20.09
22.31
20.62
21.21
21.06
20.04
20.23
20.54
20.20
17.31
13.47
20.20
20.39
89
23.61
P/E ratio (avg)x
42.27
43.98
41.94
48.53
48.05
45.54
47.98
47.51
55.17
60.62
7.510
47.98
47.75
49
11.66
EV/EBITx
28.11
26.30
28.88
33.46
35.31
39.07
44.41
43.66
45.10
42.31
30.45
43.66
37.19
72
28.14
FCF yield (avg)%
18.88
19.55
17.26
15.81
14.52
13.65
12.28
14.31
12.04
9.79
5.44
12.28
14.42
28
19.33
FCF margin%
21.76
24.71
23.54
24.44
24.11
23.59
21.41
23.98
22.26
20.27
5.13
22.26
23.56
42
0.591
FCF / Net incomex
0.432
0.469
0.531
0.629
0.750
0.804
0.782
0.934
0.998
0.980
1.609
0.934
0.766
63
9.93
ROIC%
26.64
23.70
24.81
26.70
25.46
27.25
28.52
27.38
26.85
25.92
5.54
27.25
26.67
29
21.97
Return on equity%
24.08
25.32
27.32
28.73
25.78
25.49
24.73
22.46
20.40
18.84
20.06
22.46
25.02
82
25.07
Return on assets%
22.01
21.09
19.98
18.67
18.31
17.92
17.33
16.60
18.38
18.34
11.44
17.92
18.36
31
0.46
EPS¥
0.62
0.70
0.71
0.71
0.72
0.78
0.84
0.90
0.83
0.82
0.48
2.63%
3.28%
—
27.36
EPS growth%
4.01
6.77
4.08
6.24
7.27
9.26
10.53
13.18
14.43
13.73
27.23
13.18
8.26
95
1.24
Bookvalue per sh¥
0.50
0.52
0.46
0.48
0.48
0.52
0.56
0.54
0.49
0.51
0.31
1.18%
0.20%
—
0.62
FCF per share¥
0.72
0.76
0.73
0.71
0.61
0.63
0.55
0.48
0.43
0.42
0.41
(7.38%)
(5.33%)
—
0.82
Dividend per sh¥
1.45
1.54
1.68
1.68
1.68
1.50
1.50
1.60
1.48
1.42
0.53
(3.33%)
(1.29%)
—
9.90
Div yield (avg)%
5.78
6.16
4.15
5.24
7.18
8.20
6.86
7.86
10.63
7.74
13.11
7.86
7.02
92
8.20
Payout ratio%
18.98
16.14
17.02
18.90
18.34
19.42
20.03
22.89
21.62
23.26
10.90
21.62
19.20
11
397.0
Shares (diluted)M
346.0
367.0
392.1
376.9
348.5
344.5
375.7
351.9
321.3
312.2
412.1
(2.18%)
(1.60%)
18
20.47
Buyback yield%
23.39
25.52
26.97
24.94
22.46
23.80
26.10
26.67
23.74
21.29
17.45
23.80
24.37
22
1.604
D/E ratiox
1.011
0.938
0.936
0.940
0.839
0.854
0.817
0.903
0.863
0.850
0.631
0.854
0.883
23
0.655
Enterprise value¥B
0.765
0.760
0.761
0.881
0.956
1.092
1.105
1.085
1.232
1.430
0.415
8.38%
7.53%
63
245.2
LT debt¥M
381.5
392.9
414.7
397.5
444.9
408.4
402.2
366.3
361.1
400.8
90.73
(2.07%)
1.01%
87
Revenue
¥1.272B
3.99%
1.00×
Cost of revenue
¥654.8M
3.85%
0.99×
Operating expenses
¥192.6M
4.33%
1.03×