0.705
Revenue¥B
7.903
7.873
8.076
8.278
8.364
8.174
8.315
8.365
8.192
8.009
0.735
(0.86%)
0.31%
41
5.35
Revenue growth%
13.93
13.79
16.68
17.47
15.26
16.26
17.63
17.15
15.59
15.88
10.43
16.26
16.07
69
22.26
Gross margin%
8.73
10.50
12.91
10.73
10.47
11.06
9.27
7.58
8.20
6.68
18.83
8.20
9.87
80
5.95
Operating margin%
8.33
6.07
4.72
4.58
6.30
9.21
9.55
8.46
6.42
7.92
13.08
8.46
7.17
11
25.45
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.09
2.01
4.78
20.14
2.01
0.40
87
8.747
P/E ratio (avg)x
7.512
8.453
8.286
7.779
8.426
7.941
8.401
9.597
11.15
12.94
34.37
9.597
8.414
81
13.27
EV/EBITx
16.67
17.76
20.04
19.90
21.38
25.30
29.26
31.88
33.92
36.91
17.34
31.88
23.34
32
27.37
FCF yield (avg)%
0.42
1.74
3.59
3.49
1.29
1.13
3.68
4.95
4.14
1.83
12.32
3.68
2.66
51
22.65
FCF margin%
8.44
6.16
7.12
4.37
7.22
8.75
9.65
7.92
7.59
10.58
15.62
8.75
7.76
46
1.348
FCF / Net incomex
1.481
1.305
1.193
1.250
1.360
1.215
1.063
1.056
1.064
1.139
0.150
1.064
1.204
85
8.80
ROIC%
1.58
4.51
6.86
8.25
9.77
7.90
6.08
5.02
3.65
3.86
5.82
5.02
5.55
78
6.08
Return on equity%
8.91
11.00
8.22
9.04
6.47
6.45
5.72
3.40
4.43
3.97
9.90
4.43
6.46
64
4.25
Return on assets%
30.42
28.61
29.52
32.28
30.85
28.72
28.99
30.54
28.83
29.51
20.32
28.99
29.51
33
0.26
EPS¥
0.21
0.21
0.23
0.25
0.24
0.22
0.24
0.26
0.23
0.22
0.29
(1.87%)
1.25%
—
19.32
EPS growth%
26.80
26.82
26.17
26.19
24.91
25.80
25.10
26.57
28.11
26.04
12.53
26.04
26.18
82
0.18
Bookvalue per sh¥
0.50
0.48
0.46
0.50
0.57
0.68
0.81
0.87
1.03
1.21
0.15
16.12%
11.29%
—
0.17
FCF per share¥
0.29
0.34
0.33
0.38
0.42
0.41
0.42
0.40
0.42
0.46
0.08
1.67%
6.26%
—
0.25
Dividend per sh¥
0.24
0.23
0.24
0.24
0.27
0.28
0.29
0.34
0.36
0.41
0.20
8.41%
5.16%
—
24.70
Div yield (avg)%
10.30
12.26
9.70
9.03
9.71
8.61
8.40
6.57
8.67
7.75
12.12
8.40
8.85
89
3.70
Payout ratio%
22.18
20.62
18.12
15.18
13.08
14.83
15.37
13.21
15.18
13.93
28.81
14.83
15.18
86
12.62
Shares (diluted)B
11.50
11.71
11.95
10.29
10.75
9.714
8.869
8.038
8.403
8.241
12.60
(5.18%)
(3.01%)
39
22.47
Buyback yield%
14.57
16.39
17.58
18.39
15.77
14.63
12.86
13.40
14.33
12.78
19.05
13.40
14.60
70
0.550
D/E ratiox
0.162
0.174
0.168
0.159
0.171
0.181
0.185
0.192
0.211
0.210
0.269
0.192
0.178
50
2.402
Enterprise value¥B
3.669
3.325
3.272
3.366
3.748
4.069
4.080
4.647
4.257
4.833
5.181
5.21%
1.78%
15
1.750
LT debt¥B
7.618
8.374
9.387
9.037
8.938
9.484
10.64
10.97
12.89
13.39
5.747
8.41%
5.76%
30
Revenue
¥8.009B
0.31%
1.00×
Cost of revenue
¥3.489B
0.07%
0.98×
Operating expenses
¥1.966B
0.87%
1.06×
Goodwill & intangibles
16.18%
Spread over hurdle
20.07%