0.214
Revenue¥B
1.403
1.407
1.451
1.492
1.517
1.538
1.543
1.547
1.564
1.585
0.224
0.89%
1.21%
53
19.06
Revenue growth%
20.49
20.45
22.25
24.86
26.09
27.75
29.49
29.20
27.58
26.85
29.77
27.75
26.47
93
17.21
Gross margin%
18.44
20.69
23.37
20.88
22.55
20.71
20.64
18.48
18.08
16.32
12.56
18.48
20.67
51
6.84
Operating margin%
28.58
31.13
32.01
33.96
36.49
35.48
33.51
31.85
29.46
27.06
17.70
31.85
31.93
44
27.10
Net margin%
17.41
16.36
13.91
15.15
12.45
14.18
11.48
9.50
8.36
7.44
28.94
9.50
13.18
6
18.23
P/E ratio (avg)x
18.05
19.71
18.83
18.94
20.34
20.18
19.66
19.27
21.30
22.33
8.331
20.18
19.68
56
34.68
EV/EBITx
44.03
50.25
55.01
53.11
53.66
59.19
60.36
70.66
81.34
86.06
35.70
70.66
57.10
40
27.63
FCF yield (avg)%
25.03
22.13
20.51
19.77
18.80
19.55
20.12
20.32
22.87
22.63
25.88
20.32
20.41
49
18.86
FCF margin%
16.82
15.91
16.03
14.16
11.93
14.59
11.82
14.10
11.64
10.09
20.17
11.82
14.13
78
0.400
FCF / Net incomex
1.096
1.093
1.081
1.090
1.051
1.062
1.146
1.080
1.175
1.204
1.421
1.146
1.091
81
22.02
ROIC%
13.13
14.25
11.96
9.09
11.15
13.16
14.08
14.07
15.55
12.56
5.71
14.07
13.15
54
15.38
Return on equity%
18.82
17.88
20.77
21.20
21.33
24.02
26.63
24.18
22.85
21.78
18.67
24.02
21.56
62
22.90
Return on assets%
11.84
14.65
13.41
12.42
15.02
14.55
12.79
15.48
14.00
13.44
29.75
14.00
13.72
9
0.29
EPS¥
0.10
0.12
0.12
0.11
0.12
0.12
0.13
0.12
0.12
0.12
0.31
0.25%
2.27%
—
3.79
EPS growth%
16.18
18.11
16.47
17.92
16.53
18.77
18.80
20.38
20.99
19.53
7.90
19.53
18.44
89
0.13
Bookvalue per sh¥
0.36
0.40
0.42
0.46
0.43
0.42
0.49
0.47
0.48
0.49
0.10
2.61%
3.37%
—
0.17
FCF per share¥
0.40
0.41
0.41
0.42
0.50
0.53
0.55
0.66
0.76
0.81
0.10
10.35%
9.29%
—
0.21
Dividend per sh¥
0.16
0.16
0.18
0.17
0.18
0.18
0.17
0.16
0.19
0.21
0.27
3.60%
2.27%
—
24.08
Div yield (avg)%
8.38
7.70
7.31
6.15
7.21
7.95
8.16
7.97
9.20
8.32
8.09
8.16
7.96
16
22.19
Payout ratio%
4.54
2.27
4.11
2.25
2.44
0.40
0.40
0.40
0.40
0.73
22.34
0.40
1.49
75
1.313
Shares (diluted)B
1.577
1.434
1.333
1.412
1.358
1.294
1.315
1.217
1.214
1.230
1.337
(1.97%)
(3.26%)
8
16.66
Buyback yield%
9.12
6.34
4.30
5.68
3.00
4.56
6.54
6.96
5.11
7.73
14.02
6.54
6.01
37
1.085
D/E ratiox
0.133
0.128
0.139
0.140
0.140
0.139
0.155
0.169
0.167
0.179
1.538
0.167
0.140
15
715.0
Enterprise value¥M
605.4
661.1
581.1
634.2
569.6
605.3
589.1
642.1
653.9
582.0
791.9
0.43%
0.52%
78
0.145
LT debt¥B
1.867
1.872
1.986
2.063
2.308
2.256
2.162
2.217
2.527
2.856
1.222
4.35%
4.62%
39
Revenue
¥1.585B
1.21%
1.00×
Cost of revenue
¥734.7M
1.23%
1.00×
Operating expenses
¥370.9M
1.38%
1.02×
Cash and investments
15.48%
Spread over hurdle
77.81%