1.036
Revenue¥B
1.373
1.383
1.403
1.434
1.478
1.508
1.535
1.565
1.623
1.697
1.066
2.80%
2.23%
25
15.19
Revenue growth%
5.14
7.65
10.18
11.46
10.41
7.45
7.10
6.62
7.27
8.53
17.31
7.27
7.55
74
10.78
Gross margin%
12.33
14.69
11.96
11.73
12.62
12.96
12.74
14.59
13.52
13.28
3.05
13.28
12.85
9
18.44
Operating margin%
13.39
14.11
16.80
19.50
22.07
24.03
25.89
28.81
30.23
31.10
10.80
28.81
23.05
18
20.34
Net margin%
21.96
22.67
20.21
17.88
20.16
20.69
19.11
18.18
19.90
17.56
6.72
19.11
20.03
88
14.98
P/E ratio (avg)x
18.88
18.27
19.28
22.53
25.98
30.70
31.17
37.49
37.44
37.99
26.36
37.44
28.34
35
30.35
EV/EBITx
24.25
23.27
23.43
23.14
23.63
22.61
22.09
24.98
27.81
32.35
11.18
24.98
23.53
83
22.68
FCF yield (avg)%
2.47
4.49
4.76
5.94
6.49
5.64
3.28
1.40
3.15
1.82
28.20
3.15
3.88
59
26.91
FCF margin%
5.46
7.65
6.51
4.90
6.77
5.54
4.63
6.42
6.25
7.15
18.81
6.25
6.34
47
1.695
FCF / Net incomex
1.235
1.319
1.338
1.402
1.280
1.385
1.430
1.432
1.271
1.109
0.480
1.385
1.329
73
21.97
ROIC%
20.85
18.47
18.85
18.60
20.92
20.28
22.75
25.17
23.72
24.63
12.16
23.72
20.89
55
12.77
Return on equity%
22.18
19.87
18.18
17.10
20.07
18.89
17.64
17.36
15.91
17.45
13.88
17.45
17.91
54
25.21
Return on assets%
18.05
15.57
17.93
20.33
20.58
20.40
23.15
25.06
25.14
25.97
23.99
25.06
20.49
56
0.36
EPS¥
0.11
0.10
0.11
0.10
0.11
0.10
0.11
0.11
0.10
0.10
0.40
(0.76%)
(1.04%)
—
10.53
EPS growth%
18.40
18.78
16.45
16.89
17.55
17.50
16.89
15.10
16.42
14.26
17.97
16.42
16.89
61
0.31
Bookvalue per sh¥
0.20
0.24
0.25
0.26
0.29
0.31
0.34
0.35
0.39
0.43
0.14
8.14%
8.65%
—
0.15
FCF per share¥
0.39
0.44
0.47
0.55
0.61
0.73
0.86
1.00
1.05
1.25
0.41
15.33%
13.03%
—
0.12
Dividend per sh¥
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.11
0.13
0.13
0.28
8.09%
6.50%
—
21.33
Div yield (avg)%
28.78
29.46
31.24
28.82
29.50
27.43
29.21
30.87
29.09
31.57
28.94
29.21
29.33
82
5.95
Payout ratio%
0.88
0.40
1.73
1.24
1.57
2.45
4.74
5.29
6.40
5.20
7.04
5.20
2.09
69
2.336
Shares (diluted)B
2.730
2.699
2.599
2.269
2.220
2.397
2.635
2.770
2.599
2.373
2.403
1.35%
(1.10%)
62
2.48
Buyback yield%
30.29
31.78
32.23
30.29
32.09
30.10
27.47
24.77
26.71
28.02
15.42
27.47
30.20
80
1.025
D/E ratiox
1.129
0.994
1.065
1.156
1.211
1.329
1.268
1.214
1.128
1.117
0.254
1.214
1.142
43
1.540
Enterprise value¥B
0.069
0.064
0.070
0.072
0.063
0.066
0.068
0.062
0.055
0.052
2.054
(3.68%)
(2.82%)
89
0.858
LT debt¥B
1.603
1.502
1.626
1.748
1.767
1.689
1.610
1.751
1.587
1.469
1.316
(3.63%)
(1.56%)
18
Revenue
¥1.697B
2.23%
1.00×
Cost of revenue
¥1.138B
1.96%
0.97×
Operating expenses
¥233.1M
3.25%
1.10×