1.078
Revenue¥B
0.818
0.902
0.983
1.043
1.133
1.210
1.287
1.391
1.527
1.654
1.110
7.87%
7.97%
55
27.42
Revenue growth%
22.25
25.07
22.93
24.18
23.31
21.58
21.90
24.02
26.88
29.65
29.08
24.02
23.66
26
13.29
Gross margin%
11.49
13.32
12.85
12.13
9.38
8.15
8.11
9.31
8.06
8.85
5.71
8.15
9.35
24
29.71
Operating margin%
6.23
6.33
6.78
7.05
6.38
3.66
3.61
6.32
5.54
6.90
3.09
5.54
6.33
68
17.52
Net margin%
1.40
2.89
1.74
1.21
2.11
0.40
0.40
0.40
0.40
2.94
28.41
0.40
1.30
38
14.91
P/E ratio (avg)x
30.22
35.40
39.92
45.40
46.47
53.00
62.89
70.95
71.73
85.40
15.15
70.95
49.74
69
16.94
EV/EBITx
29.08
28.78
29.23
28.47
32.50
33.64
35.45
36.66
41.86
39.01
36.35
36.66
33.07
44
3.96
FCF yield (avg)%
12.73
14.63
17.50
16.44
18.75
20.82
21.41
19.57
18.46
19.70
11.33
19.70
18.60
57
20.48
FCF margin%
10.32
10.62
9.10
9.59
7.62
8.69
6.94
5.91
3.36
5.41
28.62
5.91
8.15
70
1.763
FCF / Net incomex
1.186
1.331
1.309
1.356
1.335
1.447
1.341
1.276
1.213
1.106
0.733
1.276
1.320
30
26.22
ROIC%
11.49
13.10
14.68
15.52
13.44
14.12
15.45
18.12
19.93
21.47
18.77
18.12
15.07
71
7.31
Return on equity%
11.36
9.21
9.16
7.30
5.39
6.38
4.48
3.33
6.00
6.04
13.07
6.00
6.21
5
27.84
Return on assets%
17.07
18.12
20.64
18.81
18.49
21.12
18.38
17.27
15.73
18.69
21.55
18.38
18.43
48
0.27
EPS¥
0.72
0.74
0.82
0.87
0.81
0.88
0.83
0.84
0.89
0.89
0.30
1.89%
3.16%
—
22.16
EPS growth%
20.00
20.47
23.05
22.81
21.63
20.98
23.51
22.16
22.92
21.38
6.73
22.16
21.89
50
0.17
Bookvalue per sh¥
0.39
0.42
0.38
0.41
0.42
0.37
0.34
0.30
0.31
0.26
0.22
(9.06%)
(4.27%)
—
0.12
FCF per share¥
0.13
0.14
0.15
0.15
0.14
0.15
0.16
0.17
0.17
0.18
0.54
4.98%
2.65%
—
0.44
Dividend per sh¥
0.27
0.29
0.28
0.30
0.34
0.37
0.38
0.37
0.42
0.43
0.49
5.07%
5.45%
—
4.66
Div yield (avg)%
8.18
10.15
11.05
10.56
10.92
10.55
7.66
8.91
6.63
9.55
14.71
8.91
9.85
38
18.57
Payout ratio%
4.76
5.56
7.36
5.47
6.83
9.76
8.05
8.47
9.51
12.31
5.87
9.51
7.70
93
550.9
Shares (diluted)M
385.0
406.9
365.3
346.6
364.9
334.9
316.4
268.5
265.5
245.1
553.7
(7.65%)
(5.86%)
55
26.30
Buyback yield%
6.55
6.86
9.02
8.03
8.73
5.97
4.41
6.43
8.02
10.29
11.37
6.43
7.44
14
1.563
D/E ratiox
0.603
0.562
0.518
0.547
0.495
0.454
0.464
0.498
0.535
0.524
0.205
0.498
0.521
29
0.982
Enterprise value¥B
0.724
0.744
0.705
0.731
0.739
0.850
0.897
0.894
1.008
1.012
1.140
6.48%
3.83%
9
1,170
LT debt¥M
55.65
57.87
57.71
61.75
69.50
65.08
65.59
63.27
69.72
71.06
481.4
0.45%
2.57%
89
Revenue
¥1.654B
7.97%
1.00×
Cost of revenue
¥1.158B
8.28%
1.03×
Operating expenses
¥251.2M
7.68%
0.97×
Property and equipment
16.22%