0.576
Revenue¥B
1.288
1.295
1.299
1.310
1.332
1.335
1.355
1.390
1.426
1.426
0.609
1.37%
1.14%
14
2.25
Revenue growth%
16.12
16.48
17.21
20.05
20.39
21.61
24.50
27.23
27.56
27.42
23.58
27.23
21.00
56
2.99
Gross margin%
4.82
6.35
4.42
2.64
0.63
3.21
3.79
4.96
3.12
2.40
20.31
3.21
3.50
83
26.35
Operating margin%
13.32
11.08
8.49
10.16
13.11
15.39
12.87
12.15
14.54
12.20
26.85
12.87
12.54
27
20.05
Net margin%
26.71
27.74
28.74
29.61
28.49
28.60
27.72
25.72
23.21
24.80
5.70
25.72
27.73
72
24.03
P/E ratio (avg)x
17.57
20.16
21.98
21.21
20.95
21.79
24.85
28.90
33.00
35.38
11.21
28.90
21.88
23
27.35
EV/EBITx
31.25
31.08
30.04
29.27
31.06
29.11
30.70
29.60
30.02
32.25
7.718
30.02
30.37
86
4.39
FCF yield (avg)%
2.10
3.84
3.18
1.92
0.40
3.28
3.91
5.03
2.82
4.03
4.04
3.91
3.23
63
21.42
FCF margin%
5.39
6.06
6.36
6.77
6.52
4.41
1.61
3.28
1.37
4.11
3.58
3.28
4.90
59
0.705
FCF / Net incomex
0.249
0.264
0.246
0.238
0.212
0.190
0.171
0.170
0.164
0.162
0.943
0.170
0.201
80
8.23
ROIC%
8.36
9.37
8.78
8.98
9.99
8.32
8.80
10.38
7.87
5.06
27.83
8.32
8.79
58
5.94
Return on equity%
30.43
33.14
32.42
32.79
34.55
34.24
34.40
36.61
34.55
35.89
7.08
34.55
34.32
21
23.45
Return on assets%
7.02
9.53
6.54
4.95
2.88
2.02
1.82
4.56
6.32
7.81
4.55
4.56
5.63
74
0.57
EPS¥
0.31
0.36
0.40
0.45
0.42
0.44
0.41
0.46
0.49
0.45
0.60
1.73%
5.05%
—
16.68
EPS growth%
22.23
19.39
20.61
22.93
24.89
24.50
23.96
21.91
23.38
21.55
6.60
23.38
22.58
84
0.17
Bookvalue per sh¥
0.46
0.46
0.52
0.54
0.56
0.64
0.73
0.81
0.91
1.06
0.87
13.42%
8.18%
—
0.66
FCF per share¥
0.81
0.85
0.81
0.77
0.84
0.77
0.85
0.86
0.97
0.95
0.20
2.42%
2.29%
—
0.49
Dividend per sh¥
0.83
0.81
0.88
0.82
0.79
0.89
0.86
0.98
0.95
1.01
0.21
4.91%
1.18%
—
28.72
Div yield (avg)%
11.08
14.05
11.21
11.10
11.83
12.48
12.48
10.33
9.58
8.13
8.58
10.33
11.16
10
15.10
Payout ratio%
4.59
5.93
6.56
4.54
4.30
1.82
0.40
0.40
0.47
1.82
15.73
0.47
3.06
18
1.111
Shares (diluted)B
0.989
0.971
0.881
0.819
0.733
0.810
0.888
0.848
0.809
0.844
1.138
2.85%
(1.81%)
13
28.62
Buyback yield%
25.65
26.65
27.04
24.25
25.52
25.10
23.61
23.28
22.30
23.20
18.66
23.28
24.67
42
0.104
D/E ratiox
0.605
0.597
0.605
0.567
0.518
0.458
0.399
0.373
0.330
0.356
1.275
0.373
0.488
35
924.7
Enterprise value¥M
363.3
370.4
350.1
306.5
293.0
265.4
278.0
253.8
267.0
241.7
133.7
(3.78%)
(3.14%)
37
0.628
LT debt¥B
1.023
1.146
1.226
1.216
1.341
1.306
1.331
1.390
1.379
1.545
1.013
2.87%
3.30%
49
Revenue
¥1.426B
1.14%
1.00×
Cost of revenue
¥933.3M
1.20%
1.01×
Operating expenses
¥259.7M
1.40%
1.03×