0.758
Revenue¥B
0.757
0.776
0.826
0.846
0.875
0.898
0.934
0.962
1.019
1.075
0.818
4.21%
4.28%
52
8.08
Revenue growth%
23.07
25.50
27.06
28.19
29.05
26.92
24.96
27.47
26.64
24.36
13.38
26.64
26.78
88
5.19
Gross margin%
12.77
12.70
12.97
11.13
9.77
9.72
11.00
13.20
13.48
11.49
15.95
11.49
12.09
54
23.65
Operating margin%
16.46
14.27
15.25
12.51
15.18
14.69
12.43
12.66
14.87
14.48
11.02
14.48
14.59
71
8.40
Net margin%
26.99
29.39
28.59
25.92
25.93
25.93
26.99
26.01
26.62
24.71
9.66
26.01
26.31
89
7.193
P/E ratio (avg)x
15.46
17.07
18.63
21.66
22.91
25.33
25.34
29.44
34.28
37.94
32.70
29.44
24.12
51
12.95
EV/EBITx
32.30
33.93
34.75
39.35
41.23
40.19
40.28
40.53
46.49
48.80
23.71
40.53
40.24
90
8.15
FCF yield (avg)%
24.05
23.43
21.46
23.40
25.25
27.23
27.12
29.65
31.38
28.85
14.27
28.85
26.19
7
27.50
FCF margin%
23.47
22.77
24.44
22.06
19.60
20.44
21.12
20.81
18.89
19.83
6.79
20.44
20.96
15
0.155
FCF / Net incomex
0.450
0.430
0.436
0.428
0.474
0.494
0.569
0.601
0.593
0.603
0.710
0.593
0.484
73
12.86
ROIC%
15.23
16.90
15.50
16.22
14.97
12.65
12.65
11.12
10.69
11.20
3.74
11.20
13.81
60
8.26
Return on equity%
16.06
13.89
13.24
10.51
8.11
7.55
7.10
4.67
7.21
10.02
15.08
7.21
9.07
57
27.27
Return on assets%
10.80
9.38
11.73
13.48
14.79
11.91
14.40
14.75
11.92
11.07
16.90
11.92
11.92
25
0.37
EPS¥
0.37
0.35
0.36
0.39
0.37
0.40
0.37
0.37
0.35
0.34
0.39
(1.62%)
(0.78%)
—
29.02
EPS growth%
10.80
10.49
12.03
9.98
8.60
10.32
9.26
11.02
12.22
14.97
18.24
11.02
10.65
76
1.31
Bookvalue per sh¥
1.10
1.10
1.24
1.44
1.42
1.49
1.57
1.86
1.87
1.94
0.37
6.56%
6.33%
—
1.27
FCF per share¥
1.40
1.38
1.52
1.75
1.71
1.70
1.72
1.81
2.12
2.14
1.10
4.49%
5.51%
—
1.32
Dividend per sh¥
0.51
0.53
0.49
0.50
0.49
0.45
0.45
0.44
0.47
0.49
0.53
0.25%
(0.07%)
—
23.31
Div yield (avg)%
13.34
13.08
13.56
16.28
18.11
16.63
15.63
14.40
15.55
16.23
18.40
15.63
15.59
45
19.16
Payout ratio%
9.85
12.05
10.80
10.58
9.90
10.66
8.12
6.82
5.62
3.21
5.40
6.82
9.87
25
0.448
Shares (diluted)B
0.604
0.665
0.685
0.711
0.798
0.773
0.805
0.806
0.875
1.011
0.432
4.85%
5.85%
66
14.43
Buyback yield%
2.89
4.96
7.37
10.15
10.54
10.35
11.70
12.05
13.12
16.07
20.69
12.05
10.45
36
1.243
D/E ratiox
1.037
1.072
1.281
1.372
1.466
1.556
1.712
1.907
2.067
2.056
0.118
1.907
1.511
42
0.925
Enterprise value¥B
0.432
0.445
0.434
0.435
0.427
0.475
0.502
0.453
0.468
0.485
1.023
2.59%
0.13%
66
0.404
LT debt¥B
0.874
0.853
0.865
0.943
1.117
1.216
1.366
1.377
1.629
1.910
0.145
11.33%
9.47%
8
Revenue
¥1.075B
4.28%
1.00×
Cost of revenue
¥716.5M
4.54%
1.03×
Operating expenses
¥188.2M
3.84%
0.96×
Goodwill & intangibles
18.01%
Cash and investments
15.30%