0.084
Revenue¥B
0.849
0.916
0.973
1.061
1.146
1.246
1.347
1.447
1.578
1.733
0.088
8.62%
8.34%
29
4.67
Revenue growth%
10.50
11.01
8.39
9.17
11.98
14.37
15.94
18.13
18.12
15.31
19.55
15.94
13.17
37
17.61
Gross margin%
30.96
30.99
28.50
30.56
29.69
31.03
33.55
34.93
33.35
34.06
2.83
33.55
31.01
68
29.75
Operating margin%
22.13
23.77
20.82
19.02
20.44
23.00
22.18
21.68
19.92
18.74
16.70
21.68
21.25
7
28.56
Net margin%
15.98
13.88
13.40
11.51
11.78
8.87
11.62
8.82
7.59
4.99
16.77
8.82
11.57
72
13.75
P/E ratio (avg)x
7.548
7.180
7.514
6.935
6.989
7.413
7.034
6.888
7.214
7.644
35.03
7.214
7.197
84
23.88
EV/EBITx
11.16
11.00
12.96
15.07
16.50
18.54
20.10
21.27
22.92
25.31
7.834
21.27
17.52
11
16.09
FCF yield (avg)%
4.95
2.42
3.81
2.16
2.51
5.46
4.97
7.35
6.11
6.64
21.00
6.11
4.96
14
7.86
FCF margin%
24.71
22.63
21.42
22.99
25.54
22.56
20.77
22.89
23.85
24.37
12.24
22.89
22.94
52
1.168
FCF / Net incomex
0.644
0.584
0.566
0.541
0.534
0.587
0.578
0.582
0.511
0.488
0.304
0.578
0.572
26
28.96
ROIC%
21.45
22.57
21.21
19.90
17.08
18.96
20.89
20.59
17.83
18.97
16.59
18.97
20.25
64
3.31
Return on equity%
19.62
22.55
19.73
21.38
21.25
19.49
22.22
22.12
20.26
19.70
10.97
20.26
20.75
16
14.87
Return on assets%
13.67
16.44
15.93
14.11
12.55
12.69
14.83
17.10
15.95
16.97
5.08
15.95
15.38
25
0.29
EPS¥
0.62
0.62
0.57
0.51
0.45
0.50
0.49
0.48
0.44
0.41
0.33
(2.07%)
(5.08%)
—
23.84
EPS growth%
8.13
6.33
5.59
4.12
5.43
5.01
4.41
2.36
1.03
2.65
28.60
2.65
4.71
30
0.20
Bookvalue per sh¥
0.51
0.53
0.50
0.55
0.54
0.48
0.46
0.46
0.40
0.42
0.11
(4.94%)
(2.15%)
—
0.15
FCF per share¥
0.20
0.22
0.21
0.22
0.20
0.22
0.21
0.19
0.18
0.19
0.50
(0.51%)
0.49%
—
0.21
Dividend per sh¥
0.55
0.53
0.57
0.59
0.57
0.52
0.54
0.49
0.46
0.46
0.30
(4.01%)
(1.63%)
—
13.64
Div yield (avg)%
24.38
22.22
24.14
24.38
25.46
22.87
23.18
23.85
23.54
26.12
26.06
23.54
23.99
57
28.77
Payout ratio%
27.51
25.19
22.97
20.93
21.87
23.04
24.23
22.83
23.51
25.75
27.64
23.51
23.28
40
0.591
Shares (diluted)B
0.831
0.762
0.779
0.865
0.875
0.949
1.013
0.917
0.882
0.843
0.604
(0.74%)
0.67%
38
9.40
Buyback yield%
0.95
0.40
1.11
1.12
2.75
4.84
4.03
1.41
1.75
4.46
24.89
4.03
1.58
63
0.746
D/E ratiox
0.712
0.688
0.659
0.641
0.719
0.818
0.843
0.963
0.924
1.009
1.728
0.924
0.768
26
1.257
Enterprise value¥B
1.088
1.072
1.035
0.955
1.069
1.210
1.151
1.323
1.421
1.335
0.519
4.54%
1.23%
74
0.570
LT debt¥B
1.606
1.620
1.685
1.909
1.967
2.049
2.182
2.400
2.764
3.050
0.764
9.16%
7.14%
37
Revenue
¥1.733B
8.34%
1.00×
Cost of revenue
¥837.6M
8.16%
0.98×
Operating expenses
¥339.8M
8.48%
1.01×
Goodwill & intangibles
15.82%
Spread over hurdle
15.73%