1.392
Revenue¥B
1.696
1.670
1.720
1.697
1.736
1.755
1.797
1.830
1.844
1.830
1.556
1.06%
0.95%
43
4.51
Revenue growth%
34.43
32.24
29.73
30.00
32.33
34.84
32.96
31.55
31.98
29.78
15.41
31.98
32.11
53
15.21
Gross margin%
9.23
6.49
9.30
6.48
3.51
3.51
1.60
0.40
0.40
3.00
11.74
1.60
3.51
95
24.42
Operating margin%
8.02
9.48
10.83
8.48
5.96
4.73
5.56
4.70
2.05
0.40
26.14
4.70
5.76
54
3.18
Net margin%
12.55
13.52
14.95
14.85
15.47
14.55
16.01
13.93
13.03
11.98
28.78
13.93
14.24
74
11.74
P/E ratio (avg)x
22.31
22.22
22.38
26.07
29.03
31.66
32.48
35.45
35.34
33.91
26.93
33.91
30.34
34
16.15
EV/EBITx
43.69
42.58
45.53
50.13
54.36
63.68
67.96
78.19
77.70
90.01
33.16
77.70
59.02
29
25.08
FCF yield (avg)%
30.06
31.93
34.39
34.38
33.62
31.16
33.93
34.89
34.60
32.93
2.27
33.93
33.77
33
23.62
FCF margin%
31.47
32.63
30.35
28.58
28.00
26.29
24.92
24.05
21.12
20.12
16.07
24.05
27.15
22
0.473
FCF / Net incomex
1.140
1.072
1.231
1.249
1.447
1.417
1.384
1.472
1.444
1.507
0.482
1.444
1.400
47
27.83
ROIC%
20.31
19.27
19.61
20.40
20.77
21.20
19.87
19.62
16.81
14.16
18.02
19.62
19.75
47
14.32
Return on equity%
34.43
36.62
39.35
40.32
42.60
44.70
44.22
42.55
41.50
41.94
8.81
42.55
41.72
53
12.93
Return on assets%
24.21
22.13
24.93
25.64
26.97
25.15
25.56
23.53
20.67
20.72
9.55
23.53
24.57
62
0.18
EPS¥
0.41
0.41
0.46
0.43
0.45
0.40
0.44
0.44
0.40
0.37
0.19
(3.89%)
(1.40%)
—
16.71
EPS growth%
17.78
18.16
17.56
19.18
19.14
21.05
21.46
20.84
18.95
20.68
11.51
20.84
19.16
26
0.33
Bookvalue per sh¥
0.94
1.06
1.26
1.51
1.51
1.51
1.64
1.74
1.70
1.67
0.32
2.04%
5.95%
—
0.17
FCF per share¥
0.22
0.21
0.20
0.21
0.20
0.17
0.16
0.17
0.18
0.16
0.63
(3.83%)
(2.54%)
—
0.69
Dividend per sh¥
0.95
1.03
1.18
1.11
1.07
1.21
1.39
1.58
1.62
1.74
0.60
10.12%
5.87%
—
17.67
Div yield (avg)%
28.06
28.98
31.27
29.85
32.06
29.50
30.00
29.34
27.77
28.37
2.80
29.34
29.42
51
2.29
Payout ratio%
15.08
14.99
14.97
17.79
19.65
21.35
23.79
26.00
24.23
24.85
16.10
24.23
20.50
49
0.812
Shares (diluted)B
1.069
1.098
1.286
1.228
1.414
1.328
1.269
1.216
1.219
1.187
0.826
(3.44%)
2.10%
61
22.63
Buyback yield%
16.97
15.54
13.72
10.84
7.85
5.98
3.99
1.65
3.85
6.08
26.74
3.99
6.97
85
1.529
D/E ratiox
0.322
0.386
0.429
0.514
0.560
0.564
0.617
0.712
0.704
0.746
1.134
0.704
0.562
93
1.052
Enterprise value¥B
1.372
1.407
1.413
1.512
1.555
1.717
1.838
1.888
1.842
1.736
0.690
2.22%
1.99%
39
0.912
LT debt¥B
2.552
2.993
3.171
3.675
4.215
4.099
4.502
4.934
5.642
6.363
1.649
8.58%
9.74%
13
Revenue
¥1.830B
0.95%
1.00×
Cost of revenue
¥924.3M
0.90%
0.99×
Operating expenses
¥310.7M
1.16%
1.02×
Goodwill & intangibles
18.76%
Spread over hurdle
10.99%