0.191
Revenue¥B
1.152
1.178
1.173
1.217
1.252
1.288
1.312
1.342
1.345
1.334
0.196
1.29%
1.59%
64
13.97
Revenue growth%
16.81
19.21
20.99
20.16
17.92
17.59
16.14
18.41
19.00
16.81
13.50
17.59
18.17
29
26.93
Gross margin%
14.44
15.49
14.43
11.59
14.35
15.02
17.61
18.59
18.82
16.70
4.13
17.61
15.25
81
16.01
Operating margin%
13.42
13.07
11.36
11.27
12.28
9.41
10.78
12.60
14.15
16.65
22.27
12.60
12.44
53
25.14
Net margin%
26.96
26.29
23.87
23.04
21.16
18.68
20.02
21.18
22.55
21.35
18.67
21.18
21.95
59
36.62
P/E ratio (avg)x
6.946
6.688
6.311
5.785
5.330
5.776
5.526
5.050
4.886
4.646
18.52
5.050
5.651
91
16.44
EV/EBITx
31.13
30.94
27.01
28.14
30.13
29.95
31.23
30.56
31.76
30.54
37.49
30.56
30.55
73
19.79
FCF yield (avg)%
8.21
8.47
7.28
9.66
8.91
10.20
12.39
11.74
10.19
7.68
17.24
10.20
9.28
77
10.15
FCF margin%
16.59
14.00
13.37
13.77
15.71
16.69
18.97
19.58
18.83
16.27
18.74
18.83
16.43
72
1.535
FCF / Net incomex
0.260
0.229
0.238
0.205
0.203
0.210
0.210
0.221
0.196
0.175
1.599
0.210
0.210
7
22.69
ROIC%
32.37
33.74
33.19
35.60
38.52
41.07
42.52
43.08
43.58
41.28
21.56
42.52
39.79
66
18.51
Return on equity%
23.52
22.10
20.80
21.20
22.24
22.77
20.64
21.43
23.71
20.99
3.27
21.43
21.77
50
3.80
Return on assets%
17.40
14.43
13.25
14.85
13.35
10.57
9.25
9.33
11.30
11.05
12.09
10.57
12.27
87
0.31
EPS¥
0.56
0.60
0.64
0.71
0.73
0.82
0.94
0.92
0.92
0.97
0.33
5.88%
5.77%
—
23.85
EPS growth%
8.49
6.76
8.00
9.78
11.76
10.94
12.22
9.24
8.16
6.63
28.05
9.24
8.86
17
0.68
Bookvalue per sh¥
0.69
0.78
0.92
1.05
1.19
1.20
1.28
1.55
1.67
1.94
0.46
10.20%
12.96%
—
0.17
FCF per share¥
0.29
0.28
0.32
0.36
0.39
0.43
0.47
0.50
0.51
0.51
0.46
5.64%
6.97%
—
0.28
Dividend per sh¥
0.57
0.56
0.56
0.66
0.68
0.71
0.72
0.83
0.86
0.85
0.43
4.66%
5.12%
—
21.37
Div yield (avg)%
23.24
25.54
25.19
27.14
29.32
29.48
31.76
28.87
31.74
34.58
8.69
31.74
29.09
52
5.06
Payout ratio%
9.06
10.94
12.18
10.83
9.67
9.07
12.00
9.69
8.43
7.90
15.82
9.07
9.68
94
1.446
Shares (diluted)B
2.389
2.541
2.368
2.386
2.713
2.954
2.855
2.634
2.790
2.893
1.487
1.30%
2.85%
93
25.41
Buyback yield%
16.85
16.88
16.92
16.16
18.53
18.15
19.90
17.11
16.04
18.59
4.60
18.15
17.01
37
0.960
D/E ratiox
0.675
0.659
0.583
0.551
0.546
0.514
0.543
0.537
0.522
0.534
1.524
0.534
0.544
90
0.877
Enterprise value¥B
0.614
0.645
0.647
0.689
0.741
0.806
0.919
0.866
0.809
0.793
1.327
1.35%
2.21%
94
0.356
LT debt¥B
0.735
0.742
0.716
0.762
0.797
0.787
0.841
0.954
1.064
1.053
0.740
5.73%
3.63%
17
Revenue
¥1.334B
1.59%
1.00×
Cost of revenue
¥734.8M
1.67%
1.01×
Operating expenses
¥203.5M
1.41%
0.98×
Property and equipment
18.19%
Cash and investments
15.60%