1.838
Revenue¥B
0.733
0.789
0.838
0.898
0.982
1.056
1.142
1.238
1.359
1.474
1.904
8.45%
8.27%
27
16.17
Revenue growth%
8.31
8.73
9.54
8.57
5.74
3.48
6.07
5.51
7.32
5.21
28.47
5.51
6.69
26
10.15
Gross margin%
12.69
10.37
8.88
9.60
11.95
9.26
9.32
6.94
9.94
12.51
17.21
9.32
9.77
61
21.24
Operating margin%
15.88
13.62
12.11
12.90
14.28
11.97
12.31
11.05
8.21
5.77
20.53
11.05
12.21
63
25.87
Net margin%
21.85
20.40
19.54
19.33
22.18
23.93
23.57
24.08
26.92
24.47
6.56
24.08
22.88
88
37.59
P/E ratio (avg)x
23.05
24.40
26.07
27.89
29.03
28.90
32.52
34.36
32.75
33.69
12.48
32.75
28.96
21
24.36
EV/EBITx
11.24
10.82
10.89
10.69
10.79
10.48
10.26
11.38
11.76
13.07
28.94
11.38
10.86
5
9.17
FCF yield (avg)%
17.00
19.07
18.29
18.09
15.75
16.49
14.80
15.04
14.64
11.91
29.92
14.80
16.12
43
16.44
FCF margin%
24.03
26.84
27.44
27.22
29.30
30.65
28.12
26.04
25.33
22.74
23.05
26.04
27.03
25
0.751
FCF / Net incomex
0.108
0.101
0.106
0.095
0.087
0.081
0.088
0.082
0.073
0.064
0.189
0.081
0.088
54
23.56
ROIC%
29.74
32.55
34.66
34.89
34.14
34.57
32.39
33.37
31.07
31.45
11.72
32.39
32.96
35
12.73
Return on equity%
11.86
14.29
14.68
15.34
13.61
13.63
16.50
15.79
18.20
16.66
28.55
16.50
15.01
52
15.65
Return on assets%
24.23
24.78
25.95
28.56
28.98
29.57
29.21
27.67
24.68
23.85
3.15
27.67
26.81
78
0.37
EPS¥
0.44
0.43
0.41
0.40
0.40
0.42
0.45
0.47
0.51
0.49
0.38
4.01%
1.26%
—
23.89
EPS growth%
16.96
15.10
14.33
14.78
11.82
13.62
14.25
12.59
11.83
9.16
27.29
12.59
13.94
10
0.12
Bookvalue per sh¥
0.32
0.38
0.45
0.51
0.53
0.53
0.56
0.65
0.75
0.83
0.36
9.64%
9.64%
—
0.25
FCF per share¥
0.56
0.62
0.65
0.68
0.67
0.69
0.82
0.78
0.90
1.06
0.20
9.70%
6.79%
—
0.08
Dividend per sh¥
0.15
0.16
0.15
0.15
0.14
0.13
0.14
0.13
0.15
0.15
0.26
1.58%
(1.41%)
—
7.92
Div yield (avg)%
27.33
28.32
26.87
25.64
24.61
26.58
28.35
30.72
32.76
31.06
19.63
30.72
27.82
65
19.15
Payout ratio%
20.03
21.66
23.71
25.48
27.98
27.51
25.11
24.36
27.13
28.27
21.97
27.13
25.30
15
3.268
Shares (diluted)B
3.630
3.530
3.177
3.173
3.279
3.430
3.560
3.403
3.487
3.438
3.267
0.95%
0.64%
21
22.02
Buyback yield%
22.16
19.36
22.11
19.59
17.17
15.01
14.84
15.52
12.97
14.78
26.25
14.84
16.34
40
0.604
D/E ratiox
1.310
1.164
0.995
1.021
1.073
0.942
1.026
1.007
0.916
0.786
0.293
0.942
1.014
31
0.945
Enterprise value¥B
2.368
2.599
2.280
2.308
2.141
1.974
1.883
1.878
1.667
1.620
1.379
(5.43%)
(3.72%)
67
0.493
LT debt¥B
2.394
2.712
2.757
2.909
3.043
2.954
3.257
3.514
3.401
3.874
0.659
4.95%
5.25%
23
Revenue
¥1.474B
8.27%
1.00×
Cost of revenue
¥787.0M
8.13%
0.99×
Operating expenses
¥305.4M
8.28%
1.00×
Spread over hurdle
11.07%