1.059
Revenue¥B
1.787
1.770
1.752
1.743
1.742
1.773
1.760
1.783
1.822
1.828
1.135
0.97%
0.58%
50
6.52
Revenue growth%
5.14
2.84
2.17
1.63
1.49
0.40
2.57
2.32
4.77
5.58
26.39
2.57
2.44
56
10.56
Gross margin%
19.54
17.31
18.27
19.20
21.39
21.74
19.48
19.56
20.61
22.95
4.82
20.61
19.55
93
20.78
Operating margin%
8.11
7.91
9.38
7.41
9.31
8.38
9.42
11.51
11.34
11.87
17.64
11.34
9.35
65
26.70
Net margin%
15.70
13.44
12.70
13.70
12.72
13.17
10.51
11.84
9.42
9.63
20.00
10.51
12.71
18
26.77
P/E ratio (avg)x
12.03
12.94
12.75
12.80
13.31
12.58
13.18
13.15
12.12
13.05
30.17
13.05
12.87
67
12.87
EV/EBITx
12.54
12.38
10.84
11.44
12.40
13.40
14.67
15.16
16.75
17.94
18.99
15.16
12.97
40
6.73
FCF yield (avg)%
16.46
15.72
12.96
14.95
17.57
18.97
18.18
17.45
17.96
16.49
22.43
17.96
16.97
37
4.93
FCF margin%
7.58
7.55
9.51
7.06
9.32
10.86
10.10
12.12
10.48
10.91
23.62
10.86
9.81
35
1.752
FCF / Net incomex
1.448
1.698
2.006
2.081
2.399
2.528
2.952
3.374
3.460
3.701
0.161
3.374
2.464
7
24.57
ROIC%
13.74
12.41
10.40
11.66
11.97
14.92
14.22
16.63
15.22
16.10
4.28
15.22
13.98
82
6.57
Return on equity%
20.55
19.68
18.19
20.16
17.32
16.89
16.90
15.44
17.05
18.41
26.29
16.90
17.75
10
5.30
Return on assets%
30.30
28.74
30.81
27.98
27.51
29.06
27.43
29.38
31.46
33.84
11.70
29.38
29.22
10
0.29
EPS¥
0.22
0.23
0.22
0.19
0.19
0.18
0.18
0.17
0.18
0.18
0.33
(1.69%)
(3.16%)
—
16.39
EPS growth%
22.59
21.63
18.87
21.57
18.81
16.98
18.94
18.09
19.32
20.91
21.55
18.94
19.13
42
0.30
Bookvalue per sh¥
0.30
0.28
0.28
0.29
0.30
0.29
0.29
0.31
0.32
0.29
0.11
(0.84%)
0.44%
—
0.16
FCF per share¥
0.36
0.33
0.35
0.35
0.35
0.36
0.35
0.39
0.35
0.36
0.14
0.93%
(0.06%)
—
0.40
Dividend per sh¥
1.02
1.12
1.10
1.18
1.34
1.34
1.56
1.53
1.73
1.90
0.24
7.27%
6.88%
—
28.61
Div yield (avg)%
16.79
14.13
16.60
19.28
19.66
19.56
20.13
22.01
21.67
24.59
13.11
21.67
19.61
77
6.70
Payout ratio%
18.55
20.37
19.59
19.34
21.48
21.06
18.93
17.96
16.87
19.50
7.92
18.93
19.42
10
0.914
Shares (diluted)B
1.147
1.279
1.360
1.482
1.460
1.451
1.428
1.713
1.918
2.014
0.875
6.64%
6.85%
74
14.21
Buyback yield%
10.35
12.55
15.26
13.43
14.50
16.79
14.37
14.74
16.10
18.38
4.90
16.10
14.62
85
0.977
D/E ratiox
1.881
1.871
1.736
1.556
1.635
1.656
1.522
1.587
1.436
1.407
0.249
1.522
1.611
45
1,313
Enterprise value¥M
187.6
220.4
254.6
305.5
303.8
339.5
350.5
362.8
427.4
425.4
581.7
6.96%
8.89%
70
0.471
LT debt¥B
1.460
1.728
1.947
2.187
2.126
2.306
2.405
2.450
2.582
2.925
1.408
6.59%
8.05%
26
Revenue
¥1.828B
0.58%
1.00×
Cost of revenue
¥1.280B
0.58%
1.00×
Operating expenses
¥396.2M
0.39%
0.98×
Spread over hurdle
(5.26%)