0.416
Revenue¥B
3.010
3.061
3.073
3.084
3.121
3.145
3.225
3.314
3.344
3.343
0.437
1.39%
1.13%
15
3.73
Revenue growth%
5.66
2.90
2.35
0.40
0.40
0.40
3.08
0.83
0.55
0.40
18.73
0.55
0.69
20
15.42
Gross margin%
4.02
3.31
1.15
1.82
2.44
0.40
2.01
1.45
2.53
4.00
11.95
2.01
2.23
24
21.58
Operating margin%
8.09
5.26
4.82
7.25
9.59
7.70
6.75
9.66
11.01
13.81
3.13
9.66
7.89
94
13.16
Net margin%
4.72
6.27
6.14
4.90
7.15
4.53
3.08
4.13
3.92
2.90
16.72
3.92
4.63
16
15.90
P/E ratio (avg)x
28.68
27.65
31.95
33.18
34.63
36.23
37.19
42.28
42.12
42.37
7.204
42.12
35.43
66
26.64
EV/EBITx
6.744
5.832
5.013
5.164
5.073
4.747
4.528
4.794
5.124
4.702
27.52
4.747
5.043
41
2.78
FCF yield (avg)%
13.08
13.18
10.25
12.68
13.68
11.37
8.53
5.54
2.86
4.66
27.79
5.54
10.81
25
22.78
FCF margin%
11.98
10.85
11.61
10.44
13.31
14.66
12.63
12.46
12.35
11.35
27.75
12.46
12.17
49
0.154
FCF / Net incomex
0.955
0.943
1.006
0.889
0.917
0.881
0.760
0.675
0.729
0.657
0.762
0.729
0.885
22
3.45
ROIC%
24.37
24.09
24.68
22.46
25.29
22.99
25.40
25.12
24.67
25.58
7.14
25.12
24.68
67
17.09
Return on equity%
8.57
7.25
4.63
4.57
3.73
2.49
3.25
0.82
3.24
1.88
16.76
2.49
3.49
59
4.88
Return on assets%
12.73
13.86
16.52
18.85
20.76
22.85
23.55
21.62
21.15
22.39
19.53
22.39
20.95
69
0.22
EPS¥
0.25
0.29
0.29
0.29
0.32
0.32
0.38
0.37
0.40
0.39
0.22
3.87%
5.67%
—
15.23
EPS growth%
17.23
15.61
14.21
12.18
11.43
9.52
11.13
11.45
8.51
8.48
4.64
9.52
11.44
12
0.19
Bookvalue per sh¥
0.21
0.18
0.17
0.17
0.15
0.16
0.16
0.15
0.14
0.15
0.19
(0.33%)
(3.85%)
—
0.16
FCF per share¥
0.11
0.13
0.15
0.17
0.20
0.23
0.28
0.28
0.31
0.36
0.20
12.09%
12.93%
—
0.08
Dividend per sh¥
0.66
0.64
0.73
0.85
0.92
0.94
0.99
1.04
1.17
1.31
0.24
7.20%
8.00%
—
11.19
Div yield (avg)%
9.44
9.54
10.21
11.87
14.03
16.43
17.61
17.11
16.39
14.65
29.38
16.43
14.34
71
10.69
Payout ratio%
0.40
0.80
0.40
0.40
0.40
0.40
1.22
2.94
3.18
3.13
19.79
2.94
0.60
26
1.761
Shares (diluted)B
2.326
2.683
2.622
2.662
2.755
2.629
2.814
2.880
2.767
3.150
1.775
2.72%
2.65%
19
18.85
Buyback yield%
12.84
13.49
16.31
16.19
16.84
14.49
12.61
12.13
9.71
8.65
7.25
12.13
13.16
35
0.183
D/E ratiox
0.435
0.413
0.386
0.419
0.434
0.445
0.445
0.446
0.429
0.420
0.204
0.445
0.432
95
0.224
Enterprise value¥B
2.909
2.823
2.787
2.894
3.054
3.078
3.349
3.794
3.761
3.969
0.603
5.38%
4.58%
22
1.303
LT debt¥B
0.953
1.069
1.234
1.426
1.642
1.564
1.705
1.921
1.844
2.118
0.967
5.23%
8.08%
60
Revenue
¥3.343B
1.13%
1.00×
Cost of revenue
¥2.229B
1.12%
1.00×
Operating expenses
¥768.6M
1.37%
1.02×
Cash and investments
17.10%
Spread over hurdle
(5.31%)