0.345
Revenue¥B
0.636
0.674
0.737
0.810
0.873
0.930
1.001
1.084
1.197
1.297
0.364
8.23%
7.98%
89
13.71
Revenue growth%
22.37
21.03
19.91
20.31
20.67
19.67
22.26
24.08
21.61
18.77
22.35
21.61
20.85
54
22.40
Gross margin%
19.26
16.68
17.42
17.18
18.13
17.72
16.80
19.30
20.23
21.60
28.30
19.30
17.93
74
28.31
Operating margin%
0.40
0.63
1.74
4.61
3.58
1.41
0.40
1.34
2.83
0.40
28.99
1.34
1.37
25
4.24
Net margin%
14.88
17.01
19.40
19.73
19.83
20.39
19.07
21.93
22.40
24.42
29.14
21.93
19.78
92
10.52
P/E ratio (avg)x
22.81
23.20
25.90
27.49
27.97
31.24
35.66
37.64
41.31
46.26
7.707
37.64
29.60
52
23.66
EV/EBITx
12.67
14.14
13.02
13.72
15.18
15.55
14.92
15.95
16.57
18.83
23.92
15.95
15.05
43
25.60
FCF yield (avg)%
23.94
26.01
28.91
27.08
29.45
30.62
27.94
30.91
28.12
26.87
17.94
28.12
28.03
75
21.25
FCF margin%
26.57
28.62
31.47
30.36
28.62
29.76
27.08
26.40
24.19
24.49
6.16
26.40
27.85
29
1.492
FCF / Net incomex
1.859
2.010
2.251
2.584
2.876
3.443
4.174
5.052
5.329
5.277
0.762
5.052
3.160
17
17.04
ROIC%
18.72
16.58
17.46
20.16
20.93
23.47
22.46
22.16
22.37
19.87
23.87
22.37
20.54
64
26.23
Return on equity%
5.86
4.88
2.98
5.11
3.87
5.43
4.00
4.02
5.68
4.58
2.55
4.58
4.73
29
8.67
Return on assets%
26.40
24.48
26.51
29.07
30.90
30.68
30.32
31.46
28.54
26.58
17.58
30.32
28.81
56
0.27
EPS¥
0.70
0.75
0.83
0.77
0.79
0.83
0.88
0.92
0.90
0.84
0.30
1.14%
2.05%
—
29.97
EPS growth%
7.94
6.39
7.63
6.26
4.98
3.59
4.43
5.96
7.16
7.84
13.14
5.96
6.32
27
0.73
Bookvalue per sh¥
0.53
0.53
0.47
0.45
0.44
0.42
0.43
0.42
0.42
0.47
0.63
1.30%
(1.04%)
—
0.48
FCF per share¥
0.36
0.35
0.39
0.39
0.42
0.48
0.52
0.56
0.58
0.56
0.68
5.73%
4.13%
—
0.50
Dividend per sh¥
0.78
0.84
0.88
0.94
1.08
1.01
1.17
1.15
1.21
1.34
0.41
4.42%
6.57%
—
20.07
Div yield (avg)%
4.33
3.40
5.90
3.59
3.99
3.58
5.61
3.89
3.18
5.63
24.77
3.89
3.94
74
10.86
Payout ratio%
8.36
5.79
4.14
5.70
6.92
9.80
9.49
6.70
5.79
8.45
14.75
8.45
6.81
50
635.6
Shares (diluted)M
619.4
641.8
670.8
733.8
756.7
827.0
912.1
981.1
943.3
994.4
627.8
5.62%
4.44%
72
19.14
Buyback yield%
7.16
7.44
8.90
11.45
10.38
9.20
12.05
10.35
10.34
10.50
16.38
10.35
10.35
53
0.332
D/E ratiox
1.416
1.355
1.310
1.281
1.389
1.518
1.561
1.417
1.482
1.316
1.686
1.482
1.403
73
0.863
Enterprise value¥B
1.218
1.265
1.189
1.089
0.981
1.012
0.961
0.952
0.847
0.794
1.555
(4.14%)
(4.42%)
68
0.525
LT debt¥B
1.693
1.819
1.987
2.271
2.748
3.130
3.061
3.697
3.782
3.878
0.367
7.14%
9.61%
91
Revenue
¥1.297B
7.98%
1.00×
Cost of revenue
¥907.9M
7.98%
1.00×
Operating expenses
¥232.0M
8.35%
1.03×