0.943
Revenue¥B
0.579
0.620
0.683
0.740
0.789
0.844
0.914
0.997
1.082
1.161
1.007
8.03%
8.14%
87
22.08
Revenue growth%
3.59
6.09
7.04
9.80
10.93
12.52
13.54
13.99
13.83
16.10
9.38
13.83
11.73
73
11.39
Gross margin%
6.59
6.68
3.76
5.98
4.34
3.78
4.25
1.34
1.56
4.21
2.53
3.78
4.23
46
23.73
Operating margin%
3.32
0.69
2.30
2.90
0.70
1.95
2.76
1.17
0.40
0.40
6.76
1.17
1.56
59
3.57
Net margin%
0.40
1.97
4.81
5.53
3.31
1.14
1.43
0.40
0.40
0.40
19.30
0.40
1.28
12
16.24
P/E ratio (avg)x
20.72
19.69
20.66
19.92
21.62
23.72
26.26
28.94
31.63
33.08
8.519
28.94
22.67
22
15.25
EV/EBITx
20.72
22.39
23.38
21.91
19.64
20.50
21.24
22.27
20.78
21.42
26.09
21.24
21.33
47
4.92
FCF yield (avg)%
6.95
3.99
6.77
7.65
8.65
9.33
9.25
10.28
9.90
11.69
22.79
9.90
8.95
9
16.58
FCF margin%
8.91
10.34
7.73
6.35
7.07
8.73
9.80
8.66
6.01
6.30
20.18
8.66
8.19
72
1.785
FCF / Net incomex
2.625
2.925
2.996
3.513
3.877
4.222
4.943
5.731
6.183
6.767
1.160
5.731
4.050
62
10.44
ROIC%
11.38
8.40
9.49
7.29
9.72
11.14
8.84
7.95
5.03
4.15
27.39
7.95
8.62
55
12.92
Return on equity%
9.92
7.67
7.37
6.02
6.40
3.44
3.40
3.49
2.76
0.40
28.44
3.40
4.76
57
10.82
Return on assets%
3.86
2.71
0.77
2.55
5.00
7.82
5.79
5.20
2.96
1.40
9.17
5.20
3.41
56
1.49
EPS¥
2.80
2.91
2.73
2.87
2.64
2.37
2.46
2.38
2.53
2.30
1.65
(2.73%)
(1.14%)
—
5.79
EPS growth%
0.40
0.98
2.60
3.68
1.73
4.33
6.69
7.06
4.74
6.72
11.71
6.69
4.01
51
1.67
Bookvalue per sh¥
1.56
1.74
1.65
1.74
1.80
1.64
1.59
1.56
1.71
1.75
3.74
(0.56%)
0.41%
—
2.58
FCF per share¥
4.49
4.29
4.79
5.11
4.66
4.80
4.37
4.25
4.35
3.89
0.68
(3.55%)
(0.66%)
—
1.14
Dividend per sh¥
4.13
4.09
4.10
4.06
4.06
4.28
4.57
4.48
4.43
4.51
3.75
2.11%
2.11%
—
8.67
Div yield (avg)%
6.25
7.23
4.33
2.58
5.13
4.36
6.54
6.96
9.54
6.79
14.67
6.79
6.39
19
18.47
Payout ratio%
13.93
15.94
18.02
18.64
21.35
18.84
17.84
18.75
20.24
18.66
2.02
18.75
18.65
71
200.2
Shares (diluted)M
269.3
279.8
300.6
337.7
316.0
295.6
346.3
380.9
404.8
400.9
189.6
4.87%
5.13%
70
6.59
Buyback yield%
7.95
7.70
9.00
10.89
9.93
8.75
7.25
5.23
6.29
7.23
25.46
7.23
7.83
24
0.595
D/E ratiox
0.831
0.822
0.802
0.695
0.710
0.751
0.689
0.626
0.624
0.558
0.189
0.626
0.703
93
765.1
Enterprise value¥M
247.7
239.7
266.7
307.1
297.0
339.1
370.2
406.5
393.5
451.4
60.31
8.73%
7.09%
71
1,031
LT debt¥M
336.4
326.3
354.8
322.6
307.2
277.2
293.4
299.0
306.9
282.9
528.3
(1.63%)
(1.56%)
22
Revenue
¥1.161B
8.14%
1.00×
Cost of revenue
¥775.3M
8.15%
1.00×
Operating expenses
¥165.4M
7.50%
0.94×