0.401
Revenue¥B
0.573
0.608
0.660
0.713
0.772
0.833
0.906
0.975
1.055
1.127
0.431
7.85%
7.58%
91
28.29
Revenue growth%
9.83
11.12
10.12
9.72
12.57
10.17
12.79
13.13
14.94
15.72
9.42
13.13
11.85
57
21.86
Gross margin%
24.30
22.03
23.38
21.58
19.54
18.35
19.00
16.02
18.76
20.30
7.88
18.76
19.92
56
10.10
Operating margin%
0.40
1.11
0.40
2.77
1.38
0.40
0.40
0.40
1.99
1.25
10.02
0.40
0.76
35
2.28
Net margin%
17.00
15.89
16.04
16.71
17.13
18.95
16.09
16.06
13.81
15.20
19.29
16.06
16.08
35
15.17
P/E ratio (avg)x
15.84
13.77
13.27
14.24
12.34
11.90
12.84
11.21
11.94
12.97
28.92
11.94
12.90
55
8.765
EV/EBITx
34.04
39.15
39.52
38.93
41.82
48.38
51.53
58.34
56.07
62.09
37.98
56.07
45.10
25
22.99
FCF yield (avg)%
13.75
13.49
11.49
10.10
10.49
12.46
10.56
13.05
15.50
17.84
14.59
13.05
12.76
49
23.92
FCF margin%
25.45
25.21
25.36
27.73
30.22
32.27
31.07
32.04
34.39
35.07
24.81
32.27
30.65
64
1.015
FCF / Net incomex
0.774
0.806
0.888
0.934
1.073
1.172
1.421
1.724
1.702
1.825
1.759
1.702
1.122
37
24.10
ROIC%
22.99
21.04
21.40
22.77
23.23
24.70
22.19
23.86
21.01
21.63
11.37
22.19
22.48
79
28.37
Return on equity%
14.78
13.62
16.34
16.43
13.95
16.26
18.17
19.90
20.61
20.35
11.88
19.90
16.39
46
7.75
Return on assets%
7.73
8.83
6.64
4.11
4.23
5.61
6.82
4.34
1.92
2.82
14.66
4.34
4.97
57
1.02
EPS¥
0.86
0.95
1.03
1.15
1.15
1.03
1.07
1.07
1.16
1.22
1.05
1.19%
2.78%
—
26.79
EPS growth%
13.25
15.25
14.33
11.96
11.19
10.07
10.64
10.56
10.84
11.83
29.85
10.64
11.51
25
0.79
Bookvalue per sh¥
0.85
0.86
0.80
0.77
0.68
0.63
0.56
0.57
0.51
0.50
1.00
(6.11%)
(5.30%)
—
0.17
FCF per share¥
0.27
0.24
0.24
0.24
0.23
0.22
0.20
0.20
0.19
0.21
0.49
(2.09%)
(1.62%)
—
0.30
Dividend per sh¥
0.18
0.18
0.18
0.17
0.16
0.16
0.16
0.16
0.14
0.14
1.06
(2.77%)
(2.48%)
—
3.32
Div yield (avg)%
21.62
20.28
18.88
17.41
17.80
19.07
18.82
20.59
19.87
21.79
27.01
19.87
19.47
74
6.67
Payout ratio%
25.23
25.92
25.57
27.48
27.98
29.58
31.38
33.29
33.45
33.30
28.79
33.29
28.78
41
476.3
Shares (diluted)M
505.0
557.6
597.8
584.3
541.7
492.2
447.3
480.1
541.9
557.2
491.9
0.56%
1.64%
50
18.15
Buyback yield%
10.16
10.44
11.56
9.40
8.95
11.52
11.02
13.91
16.87
14.32
22.27
13.91
11.27
36
0.417
D/E ratiox
2.412
2.818
3.212
3.692
4.160
3.992
3.963
4.025
3.891
4.346
0.974
3.992
3.927
72
298.1
Enterprise value¥M
564.9
506.1
471.6
514.7
453.9
446.1
465.5
455.9
420.1
376.5
685.1
(3.67%)
(4.01%)
94
185.9
LT debt¥M
249.5
288.6
343.2
398.7
412.7
441.5
504.5
606.0
642.5
719.2
525.4
11.75%
12.41%
54
Revenue
¥1.127B
7.58%
1.00×
Cost of revenue
¥788.6M
7.58%
1.00×
Operating expenses
¥197.1M
8.46%
1.09×
Property and equipment
21.83%