0.606
Revenue¥B
1.127
1.165
1.183
1.228
1.276
1.338
1.401
1.446
1.526
1.580
0.635
4.36%
3.77%
28
7.15
Revenue growth%
20.40
20.94
22.25
21.13
23.74
23.26
20.37
22.58
23.73
26.06
24.60
23.26
22.41
86
14.43
Gross margin%
13.80
16.76
15.87
12.88
13.49
11.39
12.83
13.68
12.30
14.33
28.67
12.83
13.58
74
11.13
Operating margin%
0.46
0.40
3.04
5.84
7.30
7.83
6.84
7.72
7.48
10.09
26.29
7.72
7.07
91
23.36
Net margin%
10.09
10.72
12.54
12.23
12.95
14.05
11.91
13.93
11.71
9.41
15.46
11.91
12.07
24
26.33
P/E ratio (avg)x
10.10
9.705
8.783
8.733
8.291
8.419
8.792
9.138
9.110
8.546
31.44
8.792
8.787
44
10.91
EV/EBITx
6.620
6.628
6.550
6.317
5.447
4.760
4.292
4.520
4.397
3.908
21.33
4.397
5.103
46
20.15
FCF yield (avg)%
26.14
25.49
23.41
23.28
25.38
25.88
26.56
26.74
28.18
25.19
17.69
26.56
25.69
42
4.57
FCF margin%
2.34
5.13
6.57
8.04
9.48
8.32
11.15
8.61
6.87
9.51
24.71
8.61
8.18
37
1.109
FCF / Net incomex
1.256
1.200
1.177
1.167
1.142
1.091
1.095
1.088
1.106
1.013
1.302
1.091
1.124
47
7.21
ROIC%
6.70
9.63
8.65
6.80
5.55
3.98
2.26
0.40
1.74
0.40
28.81
1.74
4.77
12
16.07
Return on equity%
13.97
13.64
15.64
18.25
18.55
17.39
17.33
16.98
15.32
14.52
16.20
16.98
16.31
76
17.39
Return on assets%
3.13
4.22
3.38
1.46
0.40
1.78
2.71
2.82
1.86
3.43
2.36
2.71
2.76
78
0.27
EPS¥
0.16
0.16
0.17
0.16
0.18
0.19
0.20
0.20
0.21
0.22
0.30
3.99%
3.74%
—
6.50
EPS growth%
32.42
31.05
33.17
31.00
33.51
35.60
36.26
34.13
37.10
37.13
17.54
36.26
33.82
92
0.27
Bookvalue per sh¥
0.29
0.26
0.27
0.25
0.26
0.24
0.26
0.24
0.25
0.24
0.31
(1.56%)
(2.00%)
—
0.35
FCF per share¥
0.23
0.23
0.20
0.21
0.22
0.23
0.23
0.24
0.22
0.21
0.21
(1.22%)
(0.31%)
—
0.17
Dividend per sh¥
0.35
0.38
0.43
0.41
0.42
0.48
0.49
0.45
0.41
0.44
0.07
1.09%
3.58%
—
28.68
Div yield (avg)%
13.73
16.21
18.30
18.02
16.80
19.18
17.62
17.47
15.21
16.09
19.27
17.47
17.13
15
5.52
Payout ratio%
4.10
3.36
6.17
6.25
4.29
6.05
7.77
6.00
6.64
6.06
6.42
6.06
6.06
54
1.702
Shares (diluted)B
1.946
2.277
2.215
2.553
2.881
3.118
3.451
3.713
4.011
4.680
1.659
10.19%
10.70%
48
3.23
Buyback yield%
28.47
29.69
28.35
25.87
27.75
26.01
27.60
26.77
27.50
25.21
2.77
26.77
27.55
46
1.139
D/E ratiox
0.286
0.273
0.317
0.308
0.293
0.341
0.366
0.421
0.407
0.410
0.219
0.407
0.329
67
1.147
Enterprise value¥B
0.157
0.161
0.167
0.175
0.188
0.168
0.184
0.185
0.176
0.190
1.486
0.17%
2.93%
78
1.422
LT debt¥B
1.835
1.986
2.391
2.868
3.188
3.302
3.597
4.241
4.852
4.838
1.285
8.70%
11.44%
14
Revenue
¥1.580B
3.77%
1.00×
Cost of revenue
¥862.7M
3.66%
0.99×
Operating expenses
¥225.6M
5.00%
1.13×
Spread over hurdle
21.23%