0.884
Revenue¥B
0.714
0.751
0.761
0.788
0.826
0.842
0.894
0.945
0.961
1.020
0.915
4.31%
3.81%
13
23.87
Revenue growth%
32.32
30.03
32.37
31.11
30.86
29.99
29.65
32.08
34.33
34.82
15.64
32.08
31.59
58
14.61
Gross margin%
8.60
8.73
8.48
6.17
7.24
10.23
12.95
11.15
14.14
14.05
26.58
12.95
9.48
70
18.51
Operating margin%
20.87
18.78
20.12
21.56
18.58
19.22
16.95
15.15
17.67
18.42
29.66
17.67
18.68
36
22.60
Net margin%
8.82
8.14
5.92
8.75
9.71
11.98
11.05
9.33
8.44
10.27
5.50
10.27
9.07
28
19.90
P/E ratio (avg)x
22.98
27.24
28.18
29.00
31.93
37.99
45.48
48.37
55.78
55.34
36.01
48.37
34.96
92
25.11
EV/EBITx
16.86
16.01
15.38
16.42
15.96
17.71
19.71
19.44
21.65
21.84
13.64
19.71
17.28
95
10.49
FCF yield (avg)%
13.67
16.31
16.55
18.96
21.94
20.39
17.43
16.39
18.30
20.97
22.48
18.30
17.86
24
3.09
FCF margin%
27.99
29.98
27.90
28.56
30.70
29.84
30.80
29.73
30.15
28.01
18.66
29.84
29.79
20
0.580
FCF / Net incomex
1.837
2.071
2.215
2.448
2.662
2.755
2.982
2.858
3.294
3.912
1.627
2.982
2.708
47
13.94
ROIC%
17.35
18.47
20.54
19.69
19.05
16.75
18.90
21.45
20.93
18.45
9.12
18.90
18.98
12
5.37
Return on equity%
1.58
0.40
2.62
0.59
0.40
0.40
0.40
0.40
3.38
3.49
17.19
0.40
0.49
30
17.21
Return on assets%
26.61
27.57
25.28
22.66
24.21
22.54
22.32
20.50
20.46
19.54
9.87
20.50
22.60
91
1.81
EPS¥
2.11
2.00
2.11
2.23
2.30
2.44
2.87
3.35
3.34
3.69
1.98
9.98%
5.69%
—
4.74
EPS growth%
15.87
15.84
16.24
13.82
15.90
17.81
20.00
22.66
22.78
22.77
3.43
22.66
17.03
13
2.98
Bookvalue per sh¥
2.34
2.41
2.44
2.25
2.37
2.32
2.35
2.40
2.45
2.38
3.85
0.06%
1.19%
—
0.77
FCF per share¥
4.52
5.28
5.32
5.05
5.53
6.25
6.56
6.98
7.61
7.68
1.46
6.79%
5.99%
—
3.49
Dividend per sh¥
1.14
1.16
1.07
1.00
1.06
1.06
1.00
0.99
0.94
0.96
2.52
(1.90%)
(2.63%)
—
11.93
Div yield (avg)%
19.53
18.85
20.79
22.32
24.41
27.18
26.48
28.70
30.35
27.78
2.49
27.78
25.44
11
28.23
Payout ratio%
14.80
12.05
11.31
13.23
10.84
10.24
11.09
11.30
10.97
11.24
16.84
11.09
11.27
92
177.2
Shares (diluted)M
310.8
324.8
350.4
366.6
423.3
448.5
455.3
446.8
451.9
476.7
180.8
2.41%
5.37%
86
14.55
Buyback yield%
25.27
27.36
28.95
26.01
26.39
26.91
29.49
27.38
28.55
30.17
16.17
28.55
27.37
40
0.561
D/E ratiox
0.741
0.886
0.922
1.084
1.288
1.376
1.441
1.559
1.859
2.195
0.499
1.559
1.332
68
57.18
Enterprise value¥M
214.3
195.5
178.9
177.1
181.9
203.2
224.7
203.9
220.4
215.0
560.3
3.41%
0.57%
59
0.263
LT debt¥B
0.762
0.805
0.852
0.922
1.050
1.193
1.406
1.470
1.679
1.789
0.575
11.26%
9.71%
85
Revenue
¥1.020B
3.81%
1.00×
Cost of revenue
¥713.3M
3.97%
1.02×
Operating expenses
¥105.6M
2.75%
0.90×