0.992
Revenue¥B
2.631
2.632
2.686
2.719
2.772
2.756
2.798
2.816
2.811
2.761
1.022
(0.08%)
0.30%
82
18.54
Revenue growth%
12.16
10.24
13.21
15.82
18.54
17.02
19.33
17.84
16.46
16.78
5.68
17.02
16.62
82
6.03
Gross margin%
1.31
2.16
4.58
6.05
3.92
4.53
6.74
4.94
4.97
6.09
28.48
4.97
4.76
20
11.63
Operating margin%
13.42
13.51
11.25
13.69
12.97
13.57
10.80
9.08
6.91
4.39
4.01
9.08
12.11
26
4.01
Net margin%
22.16
23.84
23.15
25.90
24.67
27.41
29.49
26.76
25.12
25.24
24.77
26.76
25.18
55
22.21
P/E ratio (avg)x
12.99
13.08
12.28
11.39
10.50
10.63
11.99
13.21
11.96
13.18
26.77
11.99
12.14
53
12.37
EV/EBITx
32.34
31.96
31.91
35.50
38.99
40.50
47.11
56.77
58.67
70.29
22.80
56.77
39.75
63
26.48
FCF yield (avg)%
28.42
26.66
24.56
25.23
24.56
25.12
27.80
27.30
27.37
25.59
23.74
27.30
26.13
88
11.17
FCF margin%
24.73
27.50
29.23
30.86
32.03
31.87
33.06
32.22
30.80
29.29
7.95
31.87
30.83
51
1.261
FCF / Net incomex
0.367
0.378
0.422
0.444
0.505
0.588
0.572
0.611
0.699
0.686
1.579
0.611
0.538
64
3.52
ROIC%
27.59
29.00
26.18
29.18
30.77
30.41
32.42
33.34
32.01
29.07
20.94
32.01
29.79
6
12.83
Return on equity%
0.93
0.40
1.21
0.40
0.40
2.52
1.50
0.40
0.40
1.70
28.89
1.50
0.66
32
14.40
Return on assets%
10.20
10.53
11.56
14.41
16.91
18.77
21.17
20.34
17.54
17.19
2.67
18.77
17.05
73
0.20
EPS¥
0.12
0.13
0.14
0.14
0.16
0.15
0.14
0.13
0.13
0.12
0.21
(5.49%)
(0.48%)
—
9.62
EPS growth%
15.01
12.10
11.60
14.33
13.36
11.34
11.35
10.36
11.21
11.71
23.98
11.34
11.65
89
0.09
Bookvalue per sh¥
0.34
0.39
0.43
0.43
0.48
0.51
0.61
0.73
0.87
1.05
0.22
17.12%
13.25%
—
0.18
FCF per share¥
0.10
0.10
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.07
(5.53%)
(3.34%)
—
0.20
Dividend per sh¥
0.15
0.16
0.16
0.16
0.17
0.17
0.17
0.17
0.17
0.18
0.04
0.81%
2.88%
—
8.38
Div yield (avg)%
25.01
27.25
26.31
28.77
27.83
29.40
27.45
30.18
27.36
29.13
8.55
29.13
27.64
19
12.82
Payout ratio%
0.40
3.16
4.16
5.36
6.21
4.69
5.32
8.32
9.08
11.18
20.45
8.32
5.34
63
5.373
Shares (diluted)B
6.794
6.652
7.055
7.596
8.180
8.894
8.696
10.16
9.827
11.56
5.439
7.16%
7.06%
49
29.70
Buyback yield%
23.21
21.19
19.95
20.66
23.62
24.55
25.84
26.59
26.07
23.42
8.72
25.84
23.52
20
0.758
D/E ratiox
0.181
0.163
0.153
0.156
0.142
0.150
0.159
0.164
0.177
0.184
0.900
0.164
0.161
22
0.202
Enterprise value¥B
4.350
4.521
4.805
4.688
4.768
4.345
3.983
3.696
3.907
4.247
1.024
(2.29%)
0.51%
62
2.317
LT debt¥B
0.941
0.815
0.703
0.767
0.824
0.860
0.872
0.852
0.894
0.801
1.360
(0.57%)
(2.64%)
68
Revenue
¥2.761B
0.30%
1.00×
Cost of revenue
¥1.930B
0.55%
1.03×
Operating expenses
¥485.3M
(0.59%)
0.91×
Goodwill & intangibles
19.48%
Spread over hurdle
(0.85%)