0.730
Revenue¥B
0.883
0.969
1.064
1.161
1.276
1.365
1.499
1.643
1.795
1.968
0.784
9.06%
9.27%
65
6.27
Revenue growth%
4.99
7.16
4.59
4.53
2.70
1.84
1.16
2.15
0.98
2.65
2.93
1.84
2.68
61
10.22
Gross margin%
17.20
17.24
18.39
15.44
18.07
20.83
22.75
23.25
22.02
22.35
7.42
22.35
19.61
62
11.39
Operating margin%
2.82
5.60
6.05
4.75
4.45
4.44
3.46
3.26
4.04
6.26
16.15
4.04
4.45
64
18.50
Net margin%
6.11
7.77
5.72
3.17
1.58
0.40
0.40
0.40
0.40
0.65
17.17
0.40
1.12
27
36.45
P/E ratio (avg)x
15.14
17.98
18.02
18.81
22.55
22.59
22.67
22.73
25.29
25.86
21.78
22.73
22.57
22
11.86
EV/EBITx
34.33
38.13
34.08
36.15
38.95
37.00
41.51
44.45
40.94
40.32
6.272
40.94
38.54
70
24.88
FCF yield (avg)%
14.61
13.03
13.46
13.10
14.51
16.54
15.82
18.76
15.78
17.18
22.07
16.54
15.19
90
13.86
FCF margin%
17.15
16.29
16.00
13.27
10.98
12.09
9.95
9.98
7.73
5.79
18.24
9.95
11.54
44
0.221
FCF / Net incomex
1.265
1.464
1.390
1.426
1.416
1.421
1.506
1.604
1.723
2.014
1.583
1.604
1.445
21
20.42
ROIC%
26.40
28.12
26.64
28.94
26.02
23.20
21.89
23.56
24.67
21.74
22.44
23.20
25.35
91
10.38
Return on equity%
20.08
23.02
25.70
22.93
23.07
23.17
22.79
24.11
21.39
22.74
29.99
22.79
22.97
92
28.59
Return on assets%
30.95
28.82
26.38
26.50
29.30
29.12
27.50
27.76
29.22
27.70
15.54
27.76
28.29
70
0.97
EPS¥
0.93
1.00
1.02
0.91
0.82
0.83
0.86
0.77
0.69
0.69
1.02
(3.41%)
(2.37%)
—
16.32
EPS growth%
0.40
2.35
1.10
2.43
4.85
2.67
0.69
1.84
2.15
0.77
25.04
1.84
2.00
85
1.00
Bookvalue per sh¥
1.40
1.51
1.55
1.66
1.66
1.59
1.71
1.50
1.50
1.52
0.86
(1.82%)
1.22%
—
0.82
FCF per share¥
1.19
1.28
1.25
1.32
1.14
1.06
1.03
0.93
0.93
0.89
1.26
(4.95%)
(3.48%)
—
0.31
Dividend per sh¥
0.52
0.56
0.52
0.47
0.49
0.50
0.49
0.45
0.46
0.48
0.90
(0.64%)
(1.56%)
—
18.91
Div yield (avg)%
11.59
13.91
15.51
16.11
17.33
14.96
15.81
18.29
19.30
17.79
12.84
17.79
15.96
38
24.58
Payout ratio%
4.97
6.05
4.03
6.65
7.62
8.29
9.23
10.90
12.94
14.19
27.00
10.90
7.95
84
394.0
Shares (diluted)M
561.8
610.6
666.6
666.2
668.1
649.1
647.5
653.5
746.3
880.0
400.7
5.66%
5.29%
17
7.09
Buyback yield%
6.89
7.01
4.28
1.90
2.26
0.40
0.40
0.40
0.40
1.07
23.26
0.40
1.49
49
0.559
D/E ratiox
1.606
1.725
1.841
1.948
2.229
2.589
2.878
3.249
3.563
3.606
1.566
3.249
2.409
91
1.307
Enterprise value¥B
1.745
1.965
1.865
2.192
2.489
2.886
3.256
3.456
3.580
3.458
0.235
6.80%
8.18%
18
0.215
LT debt¥B
1.164
1.056
0.948
0.923
0.860
0.935
0.968
0.916
0.897
0.960
0.972
2.23%
(1.65%)
36
Revenue
¥1.968B
9.27%
1.00×
Cost of revenue
¥1.378B
9.27%
1.00×
Operating expenses
¥311.8M
8.77%
0.96×