0.483
Revenue¥B
1.234
1.282
1.292
1.337
1.371
1.416
1.455
1.513
1.554
1.567
0.503
2.70%
2.49%
44
22.69
Revenue growth%
7.34
5.40
2.70
1.38
1.63
3.51
1.23
0.82
0.64
3.35
5.18
1.23
2.16
19
14.99
Gross margin%
21.67
20.21
18.56
16.68
18.43
20.14
19.60
22.57
22.56
23.71
7.66
22.56
20.17
56
18.07
Operating margin%
7.85
5.09
3.81
4.55
3.28
2.74
2.16
4.96
7.12
9.89
16.15
4.96
4.76
81
22.74
Net margin%
9.92
8.14
5.80
8.07
6.04
4.27
3.69
3.81
1.42
1.84
5.59
3.69
5.03
70
6.018
P/E ratio (avg)x
9.447
10.26
9.232
8.824
8.054
7.865
8.299
8.771
8.410
8.384
11.84
8.384
8.591
85
8.223
EV/EBITx
54.94
61.42
61.63
69.28
68.96
77.46
88.10
99.50
94.34
86.63
19.45
88.10
73.37
84
19.80
FCF yield (avg)%
33.65
31.05
29.25
31.22
28.79
27.29
25.26
23.25
21.31
19.56
5.73
23.25
28.04
59
6.73
FCF margin%
17.35
14.70
14.10
11.84
13.04
10.72
8.01
6.33
6.48
6.19
13.93
6.48
11.28
64
1.133
FCF / Net incomex
2.082
2.158
2.492
2.454
2.340
2.604
2.825
2.778
2.604
2.685
1.182
2.685
2.548
74
7.71
ROIC%
11.59
14.27
17.18
14.34
13.18
15.57
14.35
14.94
12.87
14.52
5.76
14.52
14.34
85
21.99
Return on equity%
24.86
27.01
29.90
30.65
29.65
31.78
32.93
35.77
37.98
39.45
11.38
35.77
31.22
21
11.71
Return on assets%
30.25
32.59
34.69
35.12
37.11
36.41
34.29
35.84
38.42
39.65
20.94
36.41
35.48
45
1.06
EPS¥
0.36
0.37
0.39
0.35
0.38
0.40
0.37
0.40
0.44
0.49
1.17
5.18%
4.12%
—
17.04
EPS growth%
7.40
5.99
3.71
5.44
7.32
4.81
2.56
1.73
1.45
1.43
9.29
1.73
4.26
67
0.65
Bookvalue per sh¥
0.65
0.57
0.53
0.47
0.47
0.49
0.43
0.47
0.42
0.38
0.69
(4.15%)
(6.36%)
—
0.81
FCF per share¥
0.61
0.58
0.70
0.81
0.93
1.11
1.21
1.25
1.42
1.36
0.23
7.85%
9.14%
—
0.26
Dividend per sh¥
0.34
0.30
0.30
0.31
0.28
0.27
0.28
0.25
0.26
0.27
0.42
(0.49%)
(1.59%)
—
25.85
Div yield (avg)%
22.26
21.80
19.35
16.88
14.56
11.88
9.94
9.87
9.61
11.58
13.22
9.94
13.22
53
14.08
Payout ratio%
16.36
17.01
17.02
15.11
16.18
18.50
17.83
20.50
19.87
21.81
4.20
19.87
17.43
88
574.8
Shares (diluted)M
504.4
480.7
523.8
494.6
538.2
536.2
572.5
595.0
545.6
495.4
575.4
(1.64%)
0.45%
6
28.90
Buyback yield%
29.61
32.41
31.08
28.48
27.10
25.53
24.27
25.63
24.47
26.82
18.79
25.53
26.96
61
1.442
D/E ratiox
1.265
1.376
1.400
1.482
1.639
1.622
1.718
1.995
2.071
2.378
1.507
1.995
1.631
8
0.155
Enterprise value¥B
0.956
0.921
0.895
0.848
0.800
0.844
0.948
0.952
1.059
1.140
1.073
7.34%
2.50%
25
0.412
LT debt¥B
0.727
0.729
0.829
0.869
0.980
1.124
1.240
1.382
1.356
1.531
1.041
9.34%
8.02%
92
Revenue
¥1.567B
2.49%
1.00×
Cost of revenue
¥993.2M
2.56%
1.01×
Operating expenses
¥220.6M
2.08%
0.96×
Goodwill & intangibles
16.33%