0.883
Revenue¥B
1.515
1.499
1.516
1.491
1.527
1.535
1.513
1.489
1.504
1.504
0.974
(0.31%)
0.11%
73
24.05
Revenue growth%
30.83
33.60
30.64
27.66
25.28
25.43
26.84
28.29
28.80
29.72
26.96
28.29
28.55
29
22.43
Gross margin%
4.29
5.51
6.85
4.14
3.77
1.59
2.54
0.40
0.40
0.40
2.72
0.40
3.15
71
19.67
Operating margin%
2.49
4.72
2.74
4.70
7.28
6.18
7.99
9.92
7.19
8.23
17.28
7.99
6.68
67
22.69
Net margin%
2.54
2.79
4.71
4.34
7.27
4.57
1.88
0.92
0.40
2.30
14.47
1.88
2.66
29
8.904
P/E ratio (avg)x
19.71
20.48
19.57
18.92
19.44
19.85
20.62
18.45
19.19
18.37
21.38
19.19
19.51
56
34.87
EV/EBITx
16.04
15.66
17.65
19.60
23.77
27.17
30.99
32.05
36.21
41.51
13.80
32.05
25.47
41
27.68
FCF yield (avg)%
21.64
18.86
16.64
17.74
18.29
18.27
17.09
15.39
16.06
17.01
17.10
17.01
17.41
56
9.94
FCF margin%
6.77
5.45
3.01
2.97
1.02
2.74
1.65
3.11
4.86
3.34
6.96
3.11
3.06
86
0.879
FCF / Net incomex
0.969
0.882
0.876
0.949
0.973
0.956
1.065
1.064
1.151
1.218
0.792
1.065
0.971
32
12.81
ROIC%
0.40
1.25
0.40
1.03
3.18
3.87
3.42
2.62
3.97
3.12
16.12
3.42
2.87
29
27.51
Return on equity%
12.69
14.14
16.34
17.89
14.96
14.03
12.28
10.33
8.48
9.46
19.36
10.33
13.36
64
3.13
Return on assets%
14.05
16.98
14.88
12.44
15.14
17.48
17.63
19.21
21.61
18.89
29.27
18.89
17.23
72
1.28
EPS¥
1.39
1.42
1.31
1.22
1.23
1.34
1.30
1.16
1.20
1.30
1.31
1.15%
(0.77%)
—
4.19
EPS growth%
1.96
3.24
6.20
6.20
4.98
5.50
8.17
6.43
6.91
7.35
24.97
6.91
6.20
44
1.91
Bookvalue per sh¥
5.58
6.34
6.51
6.68
6.57
6.76
6.98
7.81
7.54
7.74
4.01
3.34%
4.04%
—
3.44
FCF per share¥
7.79
7.87
7.74
7.50
8.16
9.13
8.83
10.16
11.50
13.27
5.29
10.21%
4.87%
—
4.75
Dividend per sh¥
3.33
3.68
3.78
3.76
4.19
4.40
4.12
3.99
4.09
3.95
2.71
(1.15%)
1.95%
—
19.97
Div yield (avg)%
10.67
10.55
12.43
12.50
11.23
13.42
16.36
14.67
16.52
17.73
21.18
16.36
12.96
60
21.66
Payout ratio%
18.44
18.81
19.91
21.55
23.53
24.24
23.28
20.60
23.48
24.31
21.72
23.48
22.42
44
78.49
Shares (diluted)M
99.55
95.22
108.6
102.0
119.0
139.1
156.0
152.0
144.9
143.7
78.72
3.84%
4.82%
8
28.24
Buyback yield%
23.41
25.25
25.71
28.39
27.19
24.32
25.22
22.25
24.81
25.71
4.81
24.81
25.24
63
0.222
D/E ratiox
0.285
0.327
0.312
0.329
0.333
0.388
0.380
0.383
0.375
0.365
1.555
0.380
0.349
16
788.9
Enterprise value¥M
403.3
418.8
414.6
468.0
500.1
554.7
604.8
573.2
590.9
557.2
724.0
2.18%
3.59%
19
1.005
LT debt¥B
0.497
0.541
0.613
0.611
0.683
0.738
0.849
0.949
1.026
1.000
1.641
7.92%
6.63%
88
Revenue
¥1.504B
0.11%
1.00×
Cost of revenue
¥1.053B
0.11%
1.00×
Operating expenses
¥228.6M
(0.13%)
0.98×
Property and equipment
17.33%