1.352
Revenue¥B
2.867
2.834
2.837
2.860
2.901
2.940
2.884
2.874
2.936
2.874
1.459
(0.19%)
0.24%
26
4.41
Revenue growth%
20.07
22.60
23.35
22.71
22.11
23.63
22.33
19.76
17.57
17.33
26.29
19.76
22.22
33
11.48
Gross margin%
13.29
13.60
13.46
12.83
12.19
10.84
8.14
10.10
7.84
10.64
26.24
10.10
11.51
53
28.07
Operating margin%
11.98
13.01
14.09
13.29
14.26
12.16
10.07
12.27
13.49
15.87
21.78
12.27
13.15
76
7.50
Net margin%
2.18
5.09
2.91
1.93
3.89
6.53
9.46
7.44
6.25
4.50
17.11
6.53
4.79
47
35.66
P/E ratio (avg)x
25.92
27.73
27.15
29.69
33.35
35.90
32.75
32.46
36.37
37.97
15.42
35.90
32.60
77
20.27
EV/EBITx
20.10
18.23
19.94
19.84
21.40
20.98
20.90
19.88
19.90
19.87
35.53
19.90
19.92
11
21.19
FCF yield (avg)%
9.72
10.35
8.05
10.46
10.81
10.74
10.80
13.67
15.08
13.27
16.04
13.27
10.77
38
13.62
FCF margin%
22.15
24.71
23.62
21.76
20.14
17.70
15.05
15.00
15.91
18.75
25.72
15.91
19.45
68
0.754
FCF / Net incomex
0.299
0.294
0.283
0.281
0.285
0.318
0.299
0.292
0.285
0.278
1.757
0.292
0.289
13
23.86
ROIC%
8.15
7.01
9.76
6.83
5.70
5.81
5.63
5.88
4.05
2.86
16.09
5.63
5.84
50
12.70
Return on equity%
15.37
15.24
14.56
14.73
15.32
12.74
9.99
9.15
9.42
6.49
24.19
9.42
13.65
69
25.29
Return on assets%
28.74
29.01
29.44
30.58
31.33
32.67
34.92
34.47
35.28
37.02
21.09
34.92
32.00
6
0.77
EPS¥
0.66
0.71
0.66
0.70
0.65
0.55
0.55
0.49
0.46
0.43
0.82
(7.73%)
(5.09%)
—
7.60
EPS growth%
9.79
9.44
8.86
8.36
7.06
4.49
3.45
4.34
7.13
9.47
18.62
4.49
7.74
62
0.47
Bookvalue per sh¥
1.05
1.09
1.09
1.05
1.10
0.99
1.05
0.96
0.89
0.79
0.82
(6.45%)
(2.04%)
—
0.46
FCF per share¥
1.50
1.60
1.73
1.70
1.92
2.14
2.28
2.40
2.31
2.65
0.51
6.70%
7.42%
—
1.09
Dividend per sh¥
1.30
1.26
1.19
1.20
1.25
1.19
1.39
1.44
1.43
1.37
1.23
1.85%
0.27%
—
14.35
Div yield (avg)%
20.25
23.15
22.69
25.52
23.01
25.96
25.34
24.44
22.20
22.29
16.83
24.44
23.08
93
2.60
Payout ratio%
17.21
15.01
14.05
14.60
15.86
17.53
15.96
18.73
16.41
14.61
8.77
16.41
15.91
7
2.269
Shares (diluted)B
3.656
3.809
3.864
3.679
3.366
3.643
3.858
3.925
4.007
3.878
2.262
2.87%
1.39%
12
11.60
Buyback yield%
4.56
4.54
5.25
3.14
5.40
3.61
4.65
7.40
6.32
7.49
28.90
6.32
4.95
81
1.491
D/E ratiox
0.576
0.619
0.652
0.639
0.594
0.560
0.498
0.480
0.445
0.421
0.661
0.480
0.568
40
2.260
Enterprise value¥B
2.738
2.633
2.884
2.836
2.526
2.340
2.124
1.978
1.793
1.915
3.151
(5.38%)
(2.63%)
75
2.135
LT debt¥B
1.121
1.072
1.102
1.132
1.095
1.214
1.215
1.114
1.132
1.065
0.634
(0.56%)
(0.49%)
55
Revenue
¥2.874B
0.24%
1.00×
Cost of revenue
¥1.766B
0.36%
1.01×
Operating expenses
¥400.9M
0.43%
1.02×