0.924
Revenue¥B
1.188
1.224
1.265
1.286
1.312
1.355
1.401
1.429
1.456
1.502
0.977
2.74%
2.86%
59
6.26
Revenue growth%
11.36
13.37
12.12
11.44
11.71
14.32
16.87
19.04
18.07
17.07
8.76
17.07
13.85
46
20.18
Gross margin%
10.86
13.02
13.00
11.15
10.13
7.26
6.45
7.85
5.50
4.70
25.45
6.45
8.99
37
24.79
Operating margin%
19.34
16.57
18.90
21.89
20.27
21.92
23.65
26.62
27.62
25.26
12.34
25.26
21.90
85
10.73
Net margin%
27.51
26.25
26.78
27.59
25.24
23.20
25.50
25.76
24.81
25.02
19.36
25.02
25.63
39
34.35
P/E ratio (avg)x
21.87
19.49
18.50
15.78
14.36
13.80
13.51
13.02
13.35
11.95
15.73
13.35
14.08
94
15.10
EV/EBITx
10.24
11.10
10.53
12.06
12.62
13.79
15.34
16.00
15.27
16.99
30.52
15.34
13.20
21
29.44
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.49
3.74
3.49
5.05
2.35
2.26
11.08
3.49
1.88
26
25.06
FCF margin%
20.65
18.26
17.84
16.13
15.75
17.44
14.60
14.83
16.29
15.80
3.59
15.80
16.21
54
0.382
FCF / Net incomex
0.835
0.861
0.933
0.822
0.841
0.902
0.955
0.996
1.026
1.028
0.978
0.996
0.917
38
4.52
ROIC%
6.99
4.51
4.25
2.40
5.00
3.71
4.45
6.45
6.90
8.94
20.21
6.45
4.76
73
9.09
Return on equity%
24.75
24.59
27.25
24.30
21.59
23.32
20.50
18.97
21.00
19.46
7.73
20.50
22.45
54
29.92
Return on assets%
26.39
27.13
24.43
23.28
20.64
17.97
16.33
15.03
16.06
15.76
24.32
16.06
19.30
80
0.42
EPS¥
0.24
0.21
0.18
0.16
0.17
0.17
0.16
0.17
0.17
0.17
0.43
(0.73%)
(3.14%)
—
5.27
EPS growth%
18.07
19.91
20.46
21.31
23.47
25.64
27.08
24.97
22.15
20.07
16.81
24.97
21.73
45
0.10
Bookvalue per sh¥
0.13
0.14
0.13
0.13
0.14
0.13
0.13
0.12
0.12
0.11
0.29
(4.74%)
(1.29%)
—
0.41
FCF per share¥
0.19
0.18
0.17
0.19
0.18
0.19
0.20
0.21
0.20
0.21
0.26
3.17%
(0.22%)
—
0.43
Dividend per sh¥
0.25
0.25
0.24
0.27
0.30
0.32
0.30
0.31
0.31
0.32
0.31
1.06%
2.19%
—
17.71
Div yield (avg)%
17.94
15.32
16.04
16.47
16.56
14.31
13.09
15.15
12.47
12.65
27.58
13.09
15.24
20
5.75
Payout ratio%
29.01
26.29
25.06
27.31
26.18
28.27
30.62
29.30
31.93
33.20
6.84
30.62
28.64
69
0.577
Shares (diluted)B
0.712
0.655
0.685
0.747
0.756
0.846
0.911
1.009
1.032
1.026
0.588
6.30%
5.08%
51
24.06
Buyback yield%
24.72
21.93
23.10
20.42
19.02
20.56
17.65
18.64
21.18
21.63
20.60
20.56
20.87
57
0.710
D/E ratiox
1.001
0.985
1.023
1.201
1.249
1.218
1.396
1.658
1.976
1.944
0.809
1.658
1.233
85
0.820
Enterprise value¥B
0.787
0.895
0.836
0.907
0.905
0.958
0.940
0.957
0.924
0.985
1.153
1.73%
2.70%
75
0.650
LT debt¥B
1.112
1.051
1.106
1.025
1.156
1.222
1.388
1.486
1.505
1.437
1.034
4.45%
3.62%
77
Revenue
¥1.502B
2.86%
1.00×
Cost of revenue
¥908.4M
3.13%
1.03×
Operating expenses
¥364.3M
2.35%
0.95×
Goodwill & intangibles
17.25%