0.721
Revenue¥B
3.303
3.468
3.639
3.843
4.081
4.203
4.425
4.714
5.018
5.259
0.738
5.21%
5.10%
81
7.50
Revenue growth%
10.23
9.49
9.04
11.40
9.34
10.12
11.19
10.63
9.25
7.25
23.70
10.12
9.81
83
17.24
Gross margin%
33.22
36.00
38.37
41.26
40.24
42.27
44.08
45.74
44.53
44.54
9.66
44.53
41.76
20
18.45
Operating margin%
5.01
5.82
5.02
3.15
0.40
2.12
2.50
1.05
0.40
0.40
18.69
1.05
2.31
45
3.04
Net margin%
5.64
8.32
6.58
7.67
6.53
5.04
4.24
3.12
1.09
0.40
23.31
3.12
5.34
90
6.719
P/E ratio (avg)x
13.01
11.67
12.05
12.80
12.33
11.76
12.97
14.40
13.42
13.98
30.02
13.42
12.89
15
6.237
EV/EBITx
30.34
30.65
33.50
31.41
30.61
34.34
33.77
33.96
34.86
33.92
25.19
33.96
33.64
18
13.98
FCF yield (avg)%
6.29
4.29
4.99
4.03
4.47
3.80
3.14
1.18
2.70
5.19
11.94
3.14
4.16
5
18.64
FCF margin%
11.46
9.05
9.98
11.95
10.40
12.31
10.62
9.02
6.12
8.17
27.97
9.02
10.19
83
0.785
FCF / Net incomex
1.282
1.382
1.481
1.439
1.525
1.480
1.622
1.489
1.583
1.460
1.424
1.489
1.481
13
14.33
ROIC%
0.40
0.40
0.40
1.38
3.77
4.46
6.76
4.07
6.29
5.26
25.20
5.26
3.92
9
17.49
Return on equity%
11.51
14.20
13.66
15.38
18.10
16.67
18.64
17.64
17.39
20.02
29.79
17.64
17.03
55
8.44
Return on assets%
10.07
7.86
5.11
3.06
2.80
0.44
1.89
4.48
6.45
4.18
26.25
4.18
4.33
35
1.00
EPS¥
0.99
1.08
0.99
1.02
0.93
1.04
0.95
1.04
1.08
1.19
1.03
5.07%
0.81%
—
17.26
EPS growth%
12.86
13.41
12.00
14.21
16.00
16.71
19.67
17.20
19.33
18.81
16.06
18.81
16.35
44
0.58
Bookvalue per sh¥
0.37
0.41
0.44
0.44
0.47
0.52
0.56
0.60
0.58
0.54
0.46
2.96%
4.74%
—
0.99
FCF per share¥
0.75
0.80
0.82
0.85
0.80
0.79
0.78
0.71
0.76
0.72
0.66
(2.05%)
(0.39%)
—
1.19
Dividend per sh¥
0.31
0.30
0.28
0.30
0.32
0.35
0.31
0.31
0.30
0.28
0.56
(2.83%)
(1.28%)
—
27.43
Div yield (avg)%
6.84
5.57
7.97
10.73
9.14
10.51
10.65
10.75
10.05
7.97
4.11
10.51
9.59
91
12.64
Payout ratio%
15.25
13.82
14.41
15.94
16.41
16.49
14.47
14.05
16.77
17.49
22.85
16.49
15.60
47
0.903
Shares (diluted)B
1.038
1.126
1.188
1.294
1.340
1.410
1.505
1.595
1.664
1.905
0.907
7.28%
7.15%
45
21.92
Buyback yield%
19.62
22.55
22.44
20.78
22.35
20.19
22.17
20.14
19.94
18.57
15.18
20.14
20.48
42
0.797
D/E ratiox
1.461
1.427
1.291
1.390
1.357
1.263
1.146
1.054
1.172
1.055
1.434
1.146
1.277
50
4.983
Enterprise value¥B
4.039
3.766
3.432
3.600
3.105
3.314
2.939
2.609
2.582
2.367
2.219
(5.28%)
(4.95%)
24
4.128
LT debt¥B
2.291
2.452
2.560
2.403
2.191
2.288
2.076
1.879
1.878
1.985
3.140
(1.96%)
(1.13%)
23
Revenue
¥5.259B
5.10%
1.00×
Cost of revenue
¥3.141B
5.07%
1.00×
Operating expenses
¥826.2M
4.59%
0.95×