0.172
Revenue¥B
0.931
0.980
1.010
1.040
1.075
1.092
1.109
1.144
1.169
1.217
0.189
2.51%
2.94%
61
21.26
Revenue growth%
18.87
19.04
17.73
19.55
21.95
19.04
16.49
18.96
15.97
15.90
23.76
16.49
18.91
84
24.34
Gross margin%
18.10
16.17
17.91
19.26
18.85
17.93
15.79
14.49
15.87
18.62
2.53
15.87
17.92
27
9.50
Operating margin%
7.34
10.34
8.80
10.32
11.12
8.39
9.85
8.04
8.49
5.82
23.17
8.39
8.65
33
12.61
Net margin%
31.33
33.84
36.81
34.00
34.96
35.25
35.78
33.62
35.98
36.49
20.50
35.78
35.11
10
7.775
P/E ratio (avg)x
29.12
31.19
29.61
33.39
39.48
40.94
44.20
51.53
57.82
56.37
26.75
51.53
40.21
31
26.92
EV/EBITx
10.88
12.04
13.13
13.82
13.27
12.98
15.04
14.49
15.03
16.75
11.97
15.03
13.54
81
19.82
FCF yield (avg)%
23.74
25.80
23.69
24.09
24.20
24.00
26.01
24.18
25.15
26.18
9.78
25.15
24.19
11
28.66
FCF margin%
15.07
13.89
11.84
12.44
11.33
8.52
9.55
12.39
13.40
10.50
13.86
10.50
12.11
22
1.483
FCF / Net incomex
0.915
1.010
1.123
1.131
1.159
1.229
1.408
1.469
1.544
1.547
1.160
1.469
1.194
25
21.90
ROIC%
14.05
15.67
15.70
14.21
14.00
15.33
14.82
15.59
16.09
15.06
27.20
15.33
15.19
64
21.41
Return on equity%
18.31
18.91
16.04
14.98
17.80
18.47
21.10
20.31
22.41
22.97
12.59
21.10
18.69
28
25.85
Return on assets%
25.01
25.42
27.81
28.22
31.01
28.41
30.86
31.28
33.60
34.40
17.33
31.28
29.63
47
0.45
EPS¥
0.47
0.44
0.38
0.33
0.33
0.34
0.29
0.30
0.32
0.33
0.48
0.47%
(4.81%)
—
4.45
EPS growth%
15.17
13.53
12.11
15.00
13.91
14.08
14.36
13.45
13.13
11.11
4.34
13.45
13.72
76
0.17
Bookvalue per sh¥
0.44
0.46
0.50
0.51
0.51
0.60
0.63
0.72
0.72
0.74
0.38
7.84%
7.17%
—
0.52
FCF per share¥
0.53
0.54
0.59
0.53
0.53
0.57
0.57
0.61
0.61
0.68
0.34
5.18%
3.31%
—
0.13
Dividend per sh¥
0.34
0.33
0.31
0.32
0.33
0.35
0.31
0.31
0.29
0.30
0.52
(2.33%)
(1.18%)
—
15.45
Div yield (avg)%
25.29
27.87
27.78
27.57
30.23
27.66
27.59
29.84
32.08
31.47
25.27
29.84
27.83
90
26.52
Payout ratio%
9.16
10.23
7.30
6.25
4.98
2.69
3.00
1.59
0.40
0.63
17.67
1.59
3.99
28
1.656
Shares (diluted)B
1.832
2.036
1.946
1.880
1.822
1.953
2.179
2.129
2.186
2.330
1.610
5.03%
1.88%
74
28.39
Buyback yield%
5.12
5.64
7.64
6.90
6.69
3.93
5.51
6.88
4.42
4.12
13.20
4.42
5.57
61
0.787
D/E ratiox
1.247
1.167
1.186
1.096
1.036
0.981
0.862
0.863
0.765
0.699
1.392
0.862
1.009
88
0.163
Enterprise value¥B
0.291
0.311
0.295
0.275
0.289
0.289
0.290
0.275
0.299
0.274
1.012
(1.02%)
(1.78%)
24
0.982
LT debt¥B
1.069
1.187
1.339
1.409
1.426
1.563
1.499
1.574
1.601
1.511
0.898
1.16%
4.65%
43
Revenue
¥1.217B
2.94%
1.00×
Cost of revenue
¥603.1M
2.77%
0.98×
Operating expenses
¥247.5M
3.50%
1.06×
Cash and investments
18.83%
Spread over hurdle
19.01%