0.679
Revenue¥B
0.594
0.652
0.712
0.780
0.826
0.900
0.987
1.070
1.151
1.215
0.754
8.03%
8.29%
88
11.76
Revenue growth%
1.96
1.16
1.18
1.46
0.40
0.47
0.40
0.40
2.67
0.40
19.68
0.40
0.81
94
6.43
Gross margin%
17.86
17.87
18.13
16.90
15.44
15.73
14.60
12.03
14.02
11.97
10.32
14.02
15.59
88
5.92
Operating margin%
4.19
2.05
0.40
0.40
1.52
0.40
0.40
0.48
0.40
2.59
25.23
0.40
0.44
41
26.56
Net margin%
9.66
8.98
10.55
12.02
10.45
9.32
9.78
11.31
10.75
9.68
2.99
9.78
10.12
56
9.968
P/E ratio (avg)x
25.83
24.01
23.95
21.05
20.03
19.75
18.49
18.14
17.26
15.86
9.117
18.14
19.89
82
27.07
EV/EBITx
19.80
18.63
18.76
18.81
20.35
23.14
24.83
26.51
29.57
32.10
9.161
26.51
21.75
43
16.13
FCF yield (avg)%
5.02
3.77
5.37
4.07
2.36
3.61
2.38
3.00
3.87
5.13
24.34
3.61
3.82
21
4.45
FCF margin%
12.35
10.14
8.54
8.93
10.42
10.43
10.13
9.78
9.67
8.33
3.70
9.78
9.96
31
0.610
FCF / Net incomex
2.371
2.663
2.529
2.644
2.531
2.579
2.881
2.904
2.970
3.126
1.742
2.904
2.654
13
6.15
ROIC%
2.24
2.73
1.81
4.25
4.60
7.43
8.81
11.68
13.11
14.64
17.44
11.68
6.01
86
28.39
Return on equity%
12.64
10.62
11.69
12.52
14.11
11.22
11.52
10.09
11.23
13.71
23.20
11.23
11.61
51
11.29
Return on assets%
28.08
29.89
31.84
34.02
35.66
33.00
35.50
34.39
32.23
33.69
20.90
33.69
33.35
14
0.14
EPS¥
0.25
0.25
0.28
0.28
0.29
0.35
0.41
0.48
0.58
0.61
0.14
15.74%
10.60%
—
13.07
EPS growth%
2.80
5.40
7.49
8.36
9.13
8.95
11.20
9.40
10.44
8.42
23.88
9.40
8.69
72
0.10
Bookvalue per sh¥
0.11
0.10
0.10
0.09
0.10
0.11
0.12
0.13
0.14
0.15
0.20
8.80%
2.16%
—
0.08
FCF per share¥
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.09
0.11
1.09%
0.75%
—
0.17
Dividend per sh¥
0.25
0.27
0.32
0.36
0.37
0.39
0.40
0.39
0.46
0.53
0.04
7.18%
8.54%
—
14.38
Div yield (avg)%
10.67
11.06
8.33
8.52
6.48
5.34
6.55
7.07
5.89
3.70
24.34
5.89
6.81
32
5.06
Payout ratio%
15.20
14.07
14.42
11.50
13.77
11.35
10.13
10.91
13.65
15.67
22.50
11.35
13.71
85
6.662
Shares (diluted)B
8.857
8.783
10.10
10.51
11.87
11.68
13.24
14.71
16.47
16.30
6.908
6.56%
6.80%
40
29.43
Buyback yield%
7.99
8.85
8.20
5.42
6.12
4.12
3.81
5.32
5.77
7.02
4.38
5.32
5.94
67
0.807
D/E ratiox
0.153
0.155
0.177
0.207
0.231
0.257
0.267
0.284
0.308
0.371
0.698
0.284
0.244
91
903.9
Enterprise value¥M
647.3
683.6
610.4
589.1
583.7
623.8
638.9
611.2
533.0
547.4
896.3
(1.28%)
(2.10%)
23
0.863
LT debt¥B
1.179
1.173
1.126
1.316
1.293
1.489
1.491
1.479
1.573
1.770
0.635
6.48%
4.15%
88
Revenue
¥1.215B
8.29%
1.00×
Cost of revenue
¥788.2M
8.29%
1.00×
Operating expenses
¥167.2M
9.10%
1.08×
Cash and investments
18.89%
Property and equipment
14.24%
Spread over hurdle
10.91%