0.631
Revenue¥B
1.666
1.640
1.669
1.691
1.691
1.667
1.662
1.666
1.705
1.688
0.664
(0.03%)
(0.07%)
40
8.55
Revenue growth%
5.94
6.30
6.36
7.96
6.82
8.74
11.11
9.08
10.14
8.34
11.16
9.08
8.15
87
19.70
Gross margin%
18.97
17.74
15.33
12.74
13.18
10.46
11.38
9.85
12.69
12.38
20.30
11.38
12.72
64
11.56
Operating margin%
3.04
3.85
3.68
5.17
7.54
5.71
8.00
5.94
4.43
4.99
14.54
5.71
5.08
51
2.85
Net margin%
22.44
21.41
23.37
24.53
25.09
22.68
21.33
18.64
21.02
19.32
29.52
21.02
21.92
12
16.95
P/E ratio (avg)x
31.53
33.28
34.12
33.61
32.50
37.09
40.12
46.82
50.73
53.22
36.66
46.82
35.60
61
10.98
EV/EBITx
49.83
56.50
56.33
54.37
59.80
62.89
73.28
86.76
88.09
84.94
15.50
84.94
61.35
63
6.46
FCF yield (avg)%
7.69
5.75
6.21
5.94
7.16
7.48
5.16
3.06
0.40
0.40
28.66
3.06
5.84
71
7.20
FCF margin%
19.16
20.08
22.56
23.47
23.83
26.61
25.09
25.87
28.32
27.86
26.48
26.61
24.46
65
0.230
FCF / Net incomex
0.636
0.602
0.532
0.590
0.638
0.630
0.594
0.661
0.657
0.611
0.322
0.630
0.620
74
4.22
ROIC%
25.23
26.93
29.81
29.18
26.31
24.86
27.79
25.79
27.79
27.45
3.30
27.45
27.19
76
13.94
Return on equity%
25.03
27.84
25.30
25.70
26.52
28.66
28.51
29.46
30.15
30.70
13.65
29.46
28.17
19
12.85
Return on assets%
7.37
7.52
7.97
8.48
10.09
13.07
16.04
13.87
14.58
15.24
3.53
14.58
11.58
90
0.15
EPS¥
0.21
0.20
0.24
0.28
0.33
0.35
0.39
0.44
0.43
0.44
0.16
6.18%
9.96%
—
25.26
EPS growth%
7.97
6.15
4.99
2.54
1.81
4.39
1.54
1.42
1.28
2.84
16.81
1.54
2.69
36
0.05
Bookvalue per sh¥
0.34
0.35
0.42
0.45
0.44
0.47
0.57
0.59
0.65
0.68
0.23
9.32%
7.87%
—
0.23
FCF per share¥
0.13
0.12
0.11
0.11
0.11
0.10
0.09
0.10
0.09
0.10
0.05
(3.28%)
(4.18%)
—
0.05
Dividend per sh¥
0.22
0.21
0.19
0.17
0.16
0.15
0.16
0.16
0.18
0.19
0.17
2.84%
(2.34%)
—
28.63
Div yield (avg)%
22.65
21.97
18.98
20.73
22.36
19.48
17.42
17.83
16.43
16.24
11.00
17.42
19.23
59
24.56
Payout ratio%
14.82
15.44
14.44
15.48
13.34
15.05
14.73
16.90
17.82
20.03
10.47
16.90
15.24
55
1.998
Shares (diluted)B
2.092
2.402
2.476
2.576
2.680
2.541
2.463
2.807
2.669
2.647
2.065
(0.25%)
1.94%
75
19.18
Buyback yield%
6.38
4.49
7.19
6.81
7.62
5.94
5.22
5.30
6.00
5.91
24.57
5.91
5.97
57
0.308
D/E ratiox
0.399
0.451
0.428
0.401
0.364
0.356
0.333
0.361
0.332
0.376
1.648
0.356
0.370
41
0.564
Enterprise value¥B
2.000
2.356
2.385
2.399
2.817
3.072
3.130
3.025
3.219
3.461
0.681
4.20%
6.22%
9
1.012
LT debt¥B
0.679
0.747
0.744
0.749
0.777
0.840
0.798
0.801
0.780
0.854
1.252
1.91%
2.79%
12
Revenue
¥1.688B
(0.07%)
1.00×
Cost of revenue
¥1.124B
0.24%
1.03×
Operating expenses
¥312.9M
(0.97%)
0.91×
Spread over hurdle
63.58%