0.749
Revenue¥B
0.580
0.628
0.687
0.734
0.783
0.848
0.917
1.009
1.092
1.190
0.831
8.73%
8.21%
37
22.72
Revenue growth%
12.00
13.51
13.96
11.98
9.00
8.90
10.95
11.42
9.99
10.49
12.05
10.49
11.18
70
2.75
Gross margin%
25.88
27.63
30.25
32.83
33.17
34.86
37.77
40.07
42.58
41.23
21.66
40.07
34.02
7
27.83
Operating margin%
18.91
21.69
19.55
21.52
22.36
20.64
18.18
20.32
17.82
20.18
27.77
20.18
20.25
53
14.91
Net margin%
34.96
37.03
38.26
39.75
41.42
40.67
41.72
44.41
46.48
49.05
28.41
44.41
41.05
49
18.99
P/E ratio (avg)x
25.05
24.10
26.68
26.00
26.61
25.27
27.63
30.59
35.13
40.14
29.96
30.59
26.64
79
17.98
EV/EBITx
43.36
47.49
49.93
53.18
55.10
63.30
71.33
79.34
90.95
97.18
23.60
79.34
59.20
65
28.98
FCF yield (avg)%
22.60
20.27
18.17
17.04
19.34
20.53
19.12
21.12
19.25
19.10
5.37
19.25
19.29
40
22.88
FCF margin%
12.93
9.96
9.58
12.22
13.60
14.02
15.63
16.26
16.67
19.28
12.48
16.26
13.81
40
0.111
FCF / Net incomex
0.650
0.656
0.589
0.633
0.578
0.542
0.471
0.464
0.394
0.379
0.402
0.464
0.560
64
4.20
ROIC%
22.81
23.31
20.42
19.90
22.89
23.99
23.25
21.55
23.89
24.17
22.35
23.89
23.07
66
2.22
Return on equity%
15.19
18.17
16.67
19.03
16.86
14.88
12.88
13.03
10.41
12.20
16.71
12.88
15.03
63
23.39
Return on assets%
22.13
19.42
20.96
21.53
20.18
18.57
16.94
17.61
15.12
13.39
27.19
16.94
19.00
34
0.27
EPS¥
0.43
0.51
0.54
0.58
0.59
0.59
0.60
0.63
0.65
0.61
0.28
0.93%
4.91%
—
11.95
EPS growth%
6.94
8.90
8.84
8.83
8.96
6.74
4.99
6.41
7.85
8.30
14.37
6.74
8.08
92
0.39
Bookvalue per sh¥
0.65
0.64
0.64
0.72
0.84
0.81
0.89
0.83
0.93
1.02
0.34
3.92%
5.49%
—
0.34
FCF per share¥
0.39
0.44
0.48
0.49
0.48
0.55
0.56
0.56
0.54
0.54
0.25
2.23%
4.28%
—
0.15
Dividend per sh¥
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.34
3.80%
(0.71%)
—
14.99
Div yield (avg)%
3.35
1.38
2.65
2.56
4.23
5.20
5.87
3.21
5.90
7.67
5.17
5.87
3.79
47
16.72
Payout ratio%
19.03
19.53
21.52
22.87
19.91
21.12
19.24
18.16
18.18
17.57
2.74
18.18
19.39
57
1.118
Shares (diluted)B
1.890
1.836
1.743
1.938
2.292
2.419
2.688
2.686
2.652
2.731
1.071
3.56%
3.71%
82
15.50
Buyback yield%
11.12
11.77
13.15
14.73
13.41
11.59
12.59
10.25
8.13
5.84
21.76
10.25
11.68
45
1.239
D/E ratiox
1.088
1.052
1.007
1.015
1.055
1.057
1.042
0.944
0.990
1.056
1.210
1.042
1.047
16
0.228
Enterprise value¥B
0.767
0.845
0.959
1.100
1.198
1.198
1.275
1.462
1.420
1.527
0.092
4.97%
7.01%
51
401.6
LT debt¥M
619.6
668.2
613.0
665.0
573.2
553.5
564.3
562.3
477.5
476.5
987.9
(3.63%)
(2.76%)
72
Revenue
¥1.190B
8.21%
1.00×
Cost of revenue
¥575.7M
8.31%
1.01×
Operating expenses
¥265.5M
7.97%
0.98×
Property and equipment
17.23%