8.188
Revenue¥B
20.96
20.68
20.32
20.74
20.95
21.00
20.83
20.81
20.82
20.71
8.821
(0.23%)
(0.27%)
6
19.20
Revenue growth%
27.72
25.23
24.20
21.86
19.03
21.39
22.13
19.81
20.36
19.72
27.81
20.36
21.62
67
20.76
Gross margin%
7.67
9.60
10.46
11.56
10.61
8.67
11.37
9.98
7.83
7.16
16.82
8.67
9.79
37
22.75
Operating margin%
0.40
3.36
4.48
2.45
0.57
1.39
0.59
0.40
0.40
0.40
18.32
0.40
0.58
29
9.39
Net margin%
16.16
18.48
18.17
18.87
20.57
20.97
22.38
21.55
19.15
20.80
7.83
20.97
19.86
64
24.51
P/E ratio (avg)x
35.00
33.40
36.46
38.75
38.29
37.55
39.06
39.89
40.23
39.58
30.52
39.58
38.52
47
11.93
EV/EBITx
27.29
29.59
28.42
28.71
31.56
35.16
34.29
33.82
35.92
37.84
24.65
35.16
32.69
81
28.57
FCF yield (avg)%
7.26
6.58
7.37
6.02
4.67
6.14
3.76
4.63
5.22
3.91
19.40
4.63
5.62
52
4.24
FCF margin%
11.15
11.37
12.57
13.46
11.00
12.87
10.65
7.87
5.67
2.78
26.64
7.87
11.08
61
0.371
FCF / Net incomex
1.424
1.343
1.194
1.242
1.148
1.231
1.346
1.412
1.270
1.220
1.726
1.270
1.256
67
28.94
ROIC%
26.46
27.44
26.39
27.93
26.27
25.69
24.01
23.27
23.93
26.55
17.74
24.01
26.33
29
24.63
Return on equity%
10.46
8.69
9.36
6.37
5.02
2.67
3.99
6.75
7.80
6.78
23.10
6.75
6.77
61
11.27
Return on assets%
11.86
11.12
8.72
11.09
13.85
14.63
16.99
16.34
15.87
15.77
29.38
15.87
14.24
65
0.52
EPS¥
1.75
1.61
1.58
1.58
1.81
1.99
2.08
2.12
2.01
2.01
0.56
2.12%
2.26%
—
24.63
EPS growth%
25.52
28.03
28.50
31.11
28.24
30.34
29.45
26.89
29.45
32.38
2.04
29.45
28.98
23
0.25
Bookvalue per sh¥
0.37
0.35
0.33
0.33
0.36
0.38
0.40
0.39
0.42
0.42
0.95
2.98%
2.24%
—
1.36
FCF per share¥
1.60
1.61
1.55
1.43
1.31
1.43
1.30
1.40
1.46
1.35
0.84
0.65%
(1.48%)
—
0.31
Dividend per sh¥
0.26
0.29
0.27
0.26
0.30
0.31
0.30
0.30
0.32
0.33
0.48
1.69%
2.29%
—
19.81
Div yield (avg)%
13.66
13.24
14.20
12.68
15.01
15.47
16.34
17.86
16.89
18.95
13.31
16.89
15.24
19
5.09
Payout ratio%
12.59
12.77
12.61
14.98
13.78
13.97
14.43
11.44
11.30
8.36
22.68
11.44
12.69
42
11.20
Shares (diluted)B
13.04
12.76
12.64
12.27
13.89
15.37
17.23
17.40
16.09
16.31
11.51
3.26%
2.35%
47
29.33
Buyback yield%
16.83
17.20
17.99
17.53
18.43
20.91
22.18
21.31
22.98
22.79
19.75
22.18
19.67
38
1.650
D/E ratiox
0.687
0.714
0.695
0.787
0.844
0.975
0.908
0.915
1.049
1.004
0.209
0.975
0.876
70
23.84
Enterprise value¥B
7.844
6.977
7.243
6.658
6.098
5.314
5.735
5.010
5.151
4.687
20.82
(5.13%)
(5.60%)
80
18.24
LT debt¥B
9.048
9.627
8.960
7.700
7.614
7.822
8.397
8.979
8.526
7.309
11.08
(0.81%)
(2.84%)
42
Revenue
¥20.71B
(0.27%)
1.00×
Cost of revenue
¥11.34B
0.15%
1.04×
Operating expenses
¥3.279B
(0.90%)
0.94×
Cash and investments
16.70%
Spread over hurdle
14.36%