0.828
Revenue¥B
0.585
0.626
0.676
0.719
0.752
0.782
0.815
0.875
0.934
1.002
0.901
5.92%
6.19%
50
29.30
Revenue growth%
10.41
9.46
8.45
5.65
4.42
2.16
2.35
1.37
4.34
2.50
28.55
2.35
4.38
44
2.83
Gross margin%
16.72
14.88
15.71
14.15
15.16
13.14
12.56
12.51
10.83
12.33
20.27
12.51
13.64
56
29.69
Operating margin%
9.71
10.77
13.36
10.89
10.40
11.13
11.46
14.26
12.96
11.23
5.29
11.46
11.18
91
22.32
Net margin%
18.04
19.56
16.57
15.76
16.26
17.39
15.73
13.61
12.68
10.64
26.09
13.61
16.01
56
18.13
P/E ratio (avg)x
7.876
8.852
10.07
11.64
12.84
14.24
14.31
14.81
14.47
17.24
34.96
14.47
13.54
62
16.57
EV/EBITx
28.31
26.05
24.46
26.88
25.47
23.12
24.38
23.93
25.54
26.24
25.28
24.38
25.50
65
11.74
FCF yield (avg)%
30.56
28.41
26.20
25.73
22.78
20.66
22.56
20.21
21.48
18.84
16.37
20.66
22.67
56
11.77
FCF margin%
21.35
22.44
24.76
25.00
22.72
24.49
25.36
26.79
28.72
28.31
7.36
26.79
24.88
83
1.001
FCF / Net incomex
1.801
1.849
1.890
1.702
1.625
1.672
1.521
1.530
1.373
1.409
1.064
1.521
1.648
51
28.66
ROIC%
15.62
17.75
16.41
14.64
16.72
19.70
17.81
17.08
15.14
14.95
5.91
17.08
16.56
58
6.17
Return on equity%
0.40
2.62
3.99
6.85
6.27
5.87
3.24
0.50
0.40
0.40
13.48
0.50
2.93
25
18.25
Return on assets%
13.47
14.80
16.04
14.89
16.76
14.72
16.40
18.51
17.70
18.11
13.22
17.70
16.22
58
1.01
EPS¥
0.79
0.82
0.80
0.88
0.94
0.88
0.83
0.81
0.83
0.88
1.06
(1.20%)
(0.03%)
—
14.14
EPS growth%
31.96
32.72
29.75
27.81
26.99
27.78
25.14
25.22
24.61
23.69
14.67
25.14
27.38
57
1.65
Bookvalue per sh¥
0.99
1.04
0.93
0.83
0.73
0.78
0.81
0.86
0.78
0.77
0.94
1.10%
(3.25%)
—
1.26
FCF per share¥
1.30
1.41
1.55
1.79
1.98
2.08
2.11
2.54
2.63
2.73
0.88
6.59%
9.08%
—
1.43
Dividend per sh¥
0.42
0.37
0.38
0.33
0.28
0.28
0.28
0.28
0.25
0.27
1.27
(0.80%)
(4.72%)
—
22.77
Div yield (avg)%
22.15
24.36
26.54
27.31
27.98
29.32
27.96
25.43
23.97
26.94
6.95
26.94
26.74
82
22.80
Payout ratio%
16.00
15.33
18.30
17.25
18.70
20.37
17.68
17.27
19.35
21.14
15.00
19.35
17.99
18
426.1
Shares (diluted)M
567.5
658.1
663.8
695.5
812.1
795.8
796.9
752.2
762.4
861.4
431.3
1.18%
5.02%
83
29.41
Buyback yield%
24.67
26.13
24.37
24.82
25.46
23.43
23.33
20.93
23.67
25.64
5.98
23.43
24.52
27
0.657
D/E ratiox
0.090
0.095
0.095
0.101
0.098
0.110
0.122
0.124
0.114
0.104
0.844
0.114
0.102
30
1.008
Enterprise value¥B
0.743
0.868
0.888
0.915
0.966
0.989
1.154
1.260
1.362
1.521
0.272
9.50%
8.65%
82
0.913
LT debt¥B
0.439
0.481
0.548
0.571
0.604
0.621
0.607
0.621
0.626
0.708
1.194
3.24%
6.23%
63
Revenue
¥1.002B
6.19%
1.00×
Cost of revenue
¥544.0M
6.05%
0.99×
Operating expenses
¥222.1M
6.60%
1.04×
Property and equipment
17.19%