0.876
Revenue¥B
0.820
0.852
0.865
0.886
0.909
0.939
0.953
0.999
1.046
1.054
0.917
3.01%
2.65%
91
22.70
Revenue growth%
3.09
5.93
5.73
5.95
7.86
6.05
8.89
8.43
8.20
7.51
2.03
8.20
6.78
92
16.88
Gross margin%
3.50
3.68
3.65
1.21
3.92
6.63
3.85
3.74
4.09
6.36
26.90
4.09
3.80
46
21.57
Operating margin%
3.94
5.70
8.66
8.77
8.64
9.62
12.43
11.73
14.54
16.99
21.66
12.43
9.20
49
17.66
Net margin%
10.45
8.67
10.76
11.89
10.21
11.57
13.18
14.44
15.50
18.11
25.06
14.44
11.73
27
12.44
P/E ratio (avg)x
20.39
20.94
20.09
21.27
21.41
24.08
22.99
25.75
29.25
31.82
14.91
25.75
22.20
94
25.65
EV/EBITx
8.096
7.309
8.047
8.611
9.381
8.460
7.885
7.164
7.509
8.158
15.61
7.885
8.071
46
28.32
FCF yield (avg)%
17.99
17.37
17.66
18.84
17.94
20.45
21.55
23.50
25.45
24.43
26.81
23.50
19.65
7
10.19
FCF margin%
17.20
16.58
17.36
17.26
18.96
17.69
17.05
17.43
19.76
22.14
27.33
17.69
17.39
53
0.672
FCF / Net incomex
0.131
0.116
0.122
0.134
0.129
0.128
0.128
0.132
0.141
0.124
0.312
0.128
0.128
89
19.32
ROIC%
4.06
4.42
4.09
1.69
0.40
0.40
0.40
0.40
0.40
1.23
12.29
0.40
0.82
47
17.33
Return on equity%
7.67
9.94
11.70
12.56
14.15
13.17
10.52
10.96
11.77
10.01
12.88
10.96
11.33
62
6.87
Return on assets%
12.79
13.22
11.79
14.10
15.80
17.92
18.23
15.93
17.68
19.62
26.86
17.92
15.87
29
2.14
EPS¥
6.61
6.68
5.94
5.53
5.42
5.71
5.95
5.24
5.63
4.93
2.23
(1.88%)
(2.79%)
—
26.99
EPS growth%
9.81
8.04
10.53
10.15
7.71
10.13
9.03
8.91
11.57
11.75
17.72
10.13
9.97
59
5.38
Bookvalue per sh¥
4.05
4.60
5.48
5.80
5.72
6.43
6.17
6.67
6.47
6.24
3.05
1.75%
5.62%
—
4.69
FCF per share¥
9.02
8.97
9.31
10.39
11.56
11.86
12.72
15.42
17.09
18.17
4.07
9.48%
7.89%
—
4.94
Dividend per sh¥
2.58
2.57
2.56
2.63
2.82
2.48
2.58
2.38
2.11
2.21
6.04
(4.74%)
(2.06%)
—
5.83
Div yield (avg)%
4.89
4.11
1.11
3.21
0.64
2.91
4.95
7.95
9.49
11.70
22.81
7.95
4.50
83
8.11
Payout ratio%
12.33
14.34
13.54
11.12
8.22
10.38
9.38
7.81
8.61
7.13
21.77
8.61
9.88
62
89.73
Shares (diluted)M
98.39
87.53
80.87
87.77
95.24
82.76
78.45
80.29
78.41
83.18
90.25
(2.67%)
(0.75%)
50
18.81
Buyback yield%
20.24
19.60
18.34
20.08
18.50
17.54
19.60
19.37
20.76
17.84
9.79
19.37
19.48
62
1.288
D/E ratiox
0.766
0.719
0.763
0.781
0.847
0.866
0.795
0.738
0.707
0.759
1.472
0.759
0.765
18
0.468
Enterprise value¥B
1.111
1.080
0.980
0.941
0.900
0.920
0.862
0.789
0.763
0.849
0.806
(1.16%)
(1.39%)
17
886.6
LT debt¥M
340.2
293.5
278.5
278.1
280.7
304.5
289.4
265.6
254.5
273.8
539.7
(0.50%)
(2.97%)
92
Revenue
¥1.054B
2.65%
1.00×
Cost of revenue
¥737.8M
2.74%
1.01×
Operating expenses
¥187.3M
2.14%
0.95×