1.074
Revenue¥B
1.482
1.493
1.514
1.530
1.512
1.500
1.489
1.524
1.503
1.476
1.124
(0.48%)
0.11%
16
10.60
Revenue growth%
4.20
4.84
6.34
4.30
2.85
3.77
3.78
2.34
0.40
0.40
25.60
2.34
3.78
71
12.17
Gross margin%
11.82
10.84
12.11
12.51
15.11
14.05
13.30
12.20
12.56
12.43
10.46
12.56
12.47
94
13.50
Operating margin%
16.73
17.68
15.97
17.61
17.04
16.60
14.31
11.97
13.91
10.91
29.22
13.91
16.29
44
10.92
Net margin%
19.00
21.05
23.05
21.48
21.61
21.91
21.14
22.66
22.59
22.32
26.58
22.32
21.76
83
17.41
P/E ratio (avg)x
35.68
38.87
37.66
43.87
43.05
49.90
50.92
52.41
53.73
53.72
35.31
52.41
46.88
48
28.64
EV/EBITx
29.29
33.80
35.45
35.16
42.10
49.80
58.79
58.01
58.37
61.81
33.52
58.37
45.95
55
20.62
FCF yield (avg)%
17.22
16.46
18.90
21.10
19.54
19.40
21.89
24.70
27.33
25.42
14.09
24.70
20.32
70
22.51
FCF margin%
29.92
29.31
27.83
28.85
27.77
25.49
25.29
26.35
23.49
22.03
2.59
25.29
27.06
63
0.974
FCF / Net incomex
0.729
0.718
0.657
0.633
0.651
0.616
0.621
0.573
0.550
0.509
0.977
0.573
0.627
74
10.46
ROIC%
6.97
4.15
5.43
6.79
9.22
7.64
8.99
10.83
8.96
9.88
6.97
8.99
8.30
34
22.37
Return on equity%
6.69
8.32
5.49
5.70
3.00
5.01
4.68
3.61
5.22
4.64
6.88
4.68
5.12
29
16.26
Return on assets%
19.76
18.53
16.57
18.28
19.50
17.67
14.71
13.58
16.17
13.89
14.73
14.71
17.12
41
0.47
EPS¥
0.76
0.73
0.70
0.65
0.66
0.69
0.73
0.63
0.61
0.61
0.49
(1.46%)
(1.36%)
—
2.91
EPS growth%
14.02
14.85
15.23
17.02
16.65
17.00
14.48
14.84
12.53
14.00
13.74
14.48
14.85
53
0.81
Bookvalue per sh¥
0.33
0.29
0.32
0.29
0.30
0.28
0.31
0.30
0.29
0.28
0.32
(1.67%)
(3.33%)
—
0.98
FCF per share¥
0.30
0.29
0.34
0.32
0.32
0.33
0.33
0.37
0.37
0.42
0.86
5.76%
3.48%
—
0.51
Dividend per sh¥
1.07
1.07
1.03
1.12
1.03
1.03
1.00
0.99
1.06
1.08
0.52
0.93%
0.41%
—
4.72
Div yield (avg)%
12.75
15.57
13.59
15.44
16.17
14.20
14.17
12.81
11.93
11.09
13.64
12.81
13.88
69
19.23
Payout ratio%
19.22
18.37
17.66
16.90
16.78
14.27
12.42
11.52
11.01
8.08
17.63
11.52
15.52
28
500.1
Shares (diluted)M
512.8
478.8
426.4
479.7
486.9
440.3
420.4
386.6
377.6
378.4
480.1
(4.92%)
(2.13%)
55
15.95
Buyback yield%
16.58
17.52
17.48
18.87
18.86
16.01
13.46
14.56
11.58
12.05
23.78
13.46
16.29
62
0.667
D/E ratiox
1.539
1.690
1.720
1.952
1.965
1.968
2.000
1.996
2.072
2.116
1.654
2.000
1.967
9
1.401
Enterprise value¥B
1.009
1.103
1.109
0.960
0.917
0.845
0.756
0.794
0.829
0.877
0.297
(0.87%)
(2.20%)
51
0.396
LT debt¥B
1.508
1.473
1.586
1.595
1.483
1.443
1.390
1.360
1.323
1.385
0.453
(1.36%)
(0.20%)
78
Revenue
¥1.476B
0.11%
1.00×
Cost of revenue
¥725.1M
(0.07%)
0.98×
Operating expenses
¥366.7M
0.25%
1.01×