3.354
Revenue¥B
3.603
3.664
3.716
3.848
3.913
3.950
3.981
4.047
4.055
4.073
3.533
0.81%
1.66%
45
29.18
Revenue growth%
29.21
27.78
29.03
26.27
23.60
23.19
24.34
25.76
26.07
28.66
27.23
25.76
26.17
16
11.91
Gross margin%
23.49
25.47
23.12
23.49
23.25
25.69
28.07
26.27
24.81
24.64
21.71
25.69
24.72
71
2.64
Operating margin%
10.94
11.49
10.35
8.74
6.54
8.55
9.31
7.82
7.86
10.83
28.60
8.55
9.03
45
26.60
Net margin%
37.26
39.69
40.17
37.38
36.96
39.60
39.38
39.90
38.39
39.65
5.34
39.60
39.49
65
29.55
P/E ratio (avg)x
9.440
9.425
10.23
10.84
12.09
11.80
12.85
14.59
16.57
16.48
16.17
14.59
11.95
86
32.67
EV/EBITx
18.42
20.79
20.35
23.91
24.86
28.51
33.41
31.80
31.24
35.83
15.00
31.80
26.69
33
4.32
FCF yield (avg)%
14.05
11.39
12.57
12.82
15.03
15.08
15.36
17.67
18.09
20.52
13.30
17.67
15.05
53
20.74
FCF margin%
19.26
21.21
21.83
24.04
25.40
24.69
21.94
23.96
25.95
24.81
25.32
24.69
24.00
52
1.583
FCF / Net incomex
0.435
0.400
0.422
0.439
0.479
0.520
0.578
0.653
0.605
0.591
1.301
0.591
0.500
67
10.83
ROIC%
10.90
8.51
11.27
11.46
13.92
13.06
14.08
16.46
19.00
18.01
16.94
16.46
13.49
45
11.09
Return on equity%
20.50
19.58
16.62
15.32
16.37
15.28
14.65
16.16
18.08
17.52
11.27
16.16
16.50
94
24.50
Return on assets%
5.98
3.41
2.85
1.86
0.60
0.40
1.50
1.54
1.75
3.84
26.77
1.54
1.81
71
1.33
EPS¥
0.75
0.80
0.77
0.81
0.88
0.80
0.82
0.79
0.74
0.78
1.37
(2.32%)
0.88%
—
14.25
EPS growth%
8.71
10.59
10.78
9.03
10.43
10.87
11.64
11.86
12.16
11.67
29.51
11.67
10.83
46
1.08
Bookvalue per sh¥
1.24
1.17
1.13
1.26
1.30
1.48
1.49
1.65
1.70
1.85
0.53
7.24%
4.79%
—
1.38
FCF per share¥
0.86
0.89
0.78
0.68
0.70
0.73
0.66
0.67
0.58
0.56
0.69
(4.48%)
(4.43%)
—
1.35
Dividend per sh¥
0.77
0.71
0.75
0.70
0.75
0.80
0.86
0.88
0.98
0.90
1.42
3.88%
1.31%
—
22.04
Div yield (avg)%
21.82
23.22
25.14
23.72
23.16
21.51
21.92
19.48
20.39
17.85
29.96
20.39
21.87
9
10.56
Payout ratio%
27.89
25.24
24.82
26.97
24.45
26.71
29.42
28.28
25.63
24.12
20.92
26.71
26.17
26
1.521
Shares (diluted)B
1.781
1.970
1.734
1.923
1.756
1.812
2.005
2.100
1.870
1.972
1.514
2.35%
1.68%
51
7.29
Buyback yield%
11.39
14.36
15.38
15.55
16.29
19.00
16.52
15.24
17.34
19.74
29.91
17.34
15.92
90
0.458
D/E ratiox
0.608
0.726
0.856
0.965
1.096
1.129
1.331
1.396
1.427
1.716
1.706
1.396
1.113
79
4.135
Enterprise value¥B
7.118
8.197
8.341
9.300
10.11
10.62
12.81
13.08
13.22
14.25
5.043
7.12%
7.13%
22
1.512
LT debt¥B
1.640
1.575
1.437
1.410
1.546
1.696
1.633
1.681
1.656
1.607
5.215
0.77%
(0.12%)
93
Revenue
¥4.073B
1.66%
1.00×
Cost of revenue
¥2.485B
1.15%
0.95×
Operating expenses
¥725.2M
2.63%
1.10×