0.212
Revenue¥B
1.169
1.231
1.293
1.395
1.452
1.534
1.592
1.672
1.786
1.910
0.223
5.63%
5.43%
51
29.32
Revenue growth%
32.83
31.05
29.91
32.88
32.26
32.05
31.51
28.66
26.32
28.06
11.94
28.66
31.28
31
13.51
Gross margin%
7.15
7.01
7.98
10.38
12.33
12.10
9.14
11.93
10.16
9.68
22.58
10.16
9.92
94
12.67
Operating margin%
33.10
33.12
35.20
35.06
33.80
32.15
34.33
31.87
32.77
32.60
29.89
32.60
33.11
11
15.73
Net margin%
9.50
12.27
11.89
10.97
9.01
10.77
9.24
7.60
7.43
10.00
9.78
9.24
9.75
61
10.82
P/E ratio (avg)x
36.89
39.32
40.00
39.95
45.04
43.55
43.09
46.47
50.13
53.09
17.98
46.47
43.32
85
6.926
EV/EBITx
14.63
15.97
18.54
20.08
20.14
20.31
22.36
25.31
24.98
29.12
22.45
24.98
20.23
93
20.88
FCF yield (avg)%
34.19
33.25
33.99
36.68
37.52
39.70
38.15
40.98
39.96
39.44
10.17
39.70
37.83
80
18.54
FCF margin%
0.40
1.38
2.93
3.91
3.47
1.78
4.48
6.86
4.69
5.26
18.82
4.69
3.69
78
1.628
FCF / Net incomex
0.413
0.390
0.391
0.410
0.385
0.327
0.332
0.326
0.329
0.312
0.108
0.327
0.358
80
6.34
ROIC%
4.92
2.16
3.26
0.81
1.84
0.40
0.40
1.66
4.02
3.91
29.92
1.66
2.00
83
20.22
Return on equity%
18.73
19.67
22.58
22.53
22.58
20.91
23.47
22.56
20.82
18.29
12.97
20.91
21.72
34
7.99
Return on assets%
11.41
8.56
6.08
5.90
4.84
3.89
2.86
0.58
2.72
5.15
16.92
2.86
4.99
86
0.49
EPS¥
2.40
2.73
2.69
2.70
2.84
3.30
3.43
3.23
3.29
3.77
0.51
5.80%
5.76%
—
15.76
EPS growth%
8.15
5.64
2.91
4.99
2.77
2.04
0.40
1.67
3.13
2.67
10.73
2.04
2.84
52
1.56
Bookvalue per sh¥
1.55
1.37
1.38
1.41
1.39
1.21
1.31
1.40
1.19
1.07
1.50
(5.06%)
(4.55%)
—
0.46
FCF per share¥
1.18
1.27
1.36
1.30
1.52
1.62
1.81
1.94
2.24
2.26
1.72
8.30%
6.67%
—
1.53
Dividend per sh¥
0.91
0.95
0.94
0.88
1.01
1.00
0.97
0.95
0.93
0.90
1.91
(2.31%)
0.33%
—
6.14
Div yield (avg)%
7.83
7.96
9.03
11.71
10.35
8.56
7.82
9.82
7.13
8.10
4.98
8.10
8.33
48
17.73
Payout ratio%
10.90
10.34
10.48
12.89
11.34
9.75
10.05
11.51
10.56
11.32
23.65
10.56
10.73
42
0.596
Shares (diluted)B
0.756
0.762
0.797
0.928
0.868
0.913
1.020
0.993
0.992
1.051
0.577
3.91%
2.66%
14
23.57
Buyback yield%
14.00
15.22
14.23
13.68
14.69
11.75
14.65
17.22
17.65
17.12
17.54
17.12
14.67
86
1.508
D/E ratiox
0.847
0.919
0.931
0.957
0.911
0.996
0.995
1.029
1.141
1.076
1.339
1.029
0.976
22
0.981
Enterprise value¥B
1.281
1.474
1.490
1.703
1.573
1.550
1.538
1.724
1.689
1.570
1.877
(0.03%)
2.28%
44
1.252
LT debt¥B
1.084
1.127
1.123
1.174
1.249
1.437
1.418
1.586
1.743
1.863
1.559
8.32%
6.64%
65
Revenue
¥1.910B
5.43%
1.00×
Cost of revenue
¥1.337B
5.43%
1.00×
Operating expenses
¥314.1M
6.12%
1.07×