0.256
Revenue¥B
0.861
0.900
0.905
0.920
0.922
0.941
0.942
0.955
0.989
1.033
0.268
2.29%
1.97%
93
29.89
Revenue growth%
4.69
2.09
2.54
1.07
0.40
0.40
0.40
0.40
1.56
0.40
15.58
0.40
0.74
71
4.68
Gross margin%
27.51
25.09
22.57
21.26
20.60
20.25
18.19
19.10
16.43
16.37
4.50
18.19
20.42
38
28.75
Operating margin%
18.11
16.28
13.77
14.70
12.26
9.73
10.02
12.22
11.15
8.38
2.37
10.02
12.24
67
7.31
Net margin%
11.64
13.51
11.40
8.93
9.89
10.43
13.18
13.82
16.42
16.59
12.21
13.82
12.41
67
12.77
P/E ratio (avg)x
29.52
31.39
37.03
36.28
36.06
38.45
41.79
43.12
45.81
51.26
24.00
43.12
37.74
45
8.639
EV/EBITx
29.01
34.55
38.56
42.96
51.95
58.53
61.82
63.74
69.67
77.45
30.18
63.74
55.24
11
20.00
FCF yield (avg)%
19.01
21.02
23.62
26.58
25.41
23.18
22.18
24.09
24.16
26.26
5.19
24.09
23.85
62
13.52
FCF margin%
23.91
23.38
21.77
20.89
18.76
17.04
15.95
17.34
17.53
19.62
9.17
17.34
19.19
22
0.555
FCF / Net incomex
0.775
0.743
0.747
0.835
0.871
0.979
1.115
1.118
1.127
1.265
1.584
1.118
0.925
21
14.56
ROIC%
2.04
2.80
2.94
2.35
0.40
2.22
3.95
0.96
0.40
0.40
19.18
0.96
2.13
10
6.74
Return on equity%
23.44
20.92
20.93
20.06
20.41
21.09
18.52
21.13
20.32
18.82
15.18
20.32
20.66
88
3.37
Return on assets%
25.51
28.25
30.23
29.95
27.14
29.57
31.05
29.34
30.32
31.91
24.20
30.32
29.76
45
0.34
EPS¥
0.51
0.57
0.58
0.53
0.53
0.55
0.62
0.67
0.74
0.77
0.37
7.68%
3.99%
—
7.17
EPS growth%
9.26
10.81
12.65
13.13
15.39
12.62
10.74
8.41
8.76
8.02
8.67
8.76
10.77
66
0.39
Bookvalue per sh¥
0.22
0.21
0.24
0.26
0.28
0.30
0.30
0.35
0.33
0.35
0.80
4.02%
4.21%
—
0.65
FCF per share¥
0.25
0.23
0.24
0.23
0.23
0.24
0.24
0.24
0.24
0.25
0.14
1.42%
0.98%
—
0.73
Dividend per sh¥
0.34
0.36
0.38
0.36
0.33
0.29
0.31
0.33
0.32
0.30
0.28
(1.47%)
(1.63%)
—
22.44
Div yield (avg)%
12.54
9.94
12.94
11.74
9.41
9.11
10.15
10.58
11.22
10.11
26.29
10.15
10.37
77
18.32
Payout ratio%
13.23
12.18
10.03
10.71
10.60
10.55
11.81
10.76
12.50
14.76
18.54
11.81
11.28
23
408.9
Shares (diluted)M
513.8
580.7
657.9
718.7
723.8
731.9
783.5
851.3
839.0
775.3
418.0
1.38%
4.76%
27
16.24
Buyback yield%
9.00
10.57
10.99
11.10
10.80
8.60
6.50
3.99
2.86
1.25
11.95
3.99
8.80
39
0.408
D/E ratiox
0.300
0.337
0.354
0.395
0.449
0.498
0.551
0.605
0.653
0.660
1.239
0.605
0.473
59
0.168
Enterprise value¥B
0.814
0.721
0.737
0.710
0.622
0.544
0.590
0.560
0.561
0.619
1.068
(0.10%)
(1.95%)
24
403.5
LT debt¥M
203.8
213.9
241.4
246.1
276.4
294.4
298.7
329.3
326.8
301.8
939.0
1.77%
4.82%
62
Revenue
¥1.033B
1.97%
1.00×
Cost of revenue
¥644.7M
2.14%
1.02×
Operating expenses
¥155.7M
1.82%
0.98×
Goodwill & intangibles
16.10%