1.164
Revenue¥B
0.825
0.826
0.853
0.855
0.859
0.890
0.911
0.920
0.956
0.961
1.247
2.27%
1.88%
59
3.85
Revenue growth%
10.18
8.11
8.49
11.20
11.79
13.53
14.83
17.02
14.10
15.64
3.00
14.83
12.66
73
8.28
Gross margin%
17.32
17.02
17.47
19.90
22.03
23.49
22.15
19.61
20.81
19.33
14.86
20.81
19.76
34
9.99
Operating margin%
20.95
18.42
20.10
20.56
19.65
18.41
16.27
16.08
14.89
13.77
25.08
16.08
18.41
37
23.33
Net margin%
29.82
27.69
26.59
28.48
26.38
26.07
27.28
25.94
26.17
28.11
7.85
26.17
26.94
47
35.28
P/E ratio (avg)x
8.005
8.451
9.130
8.857
9.900
10.11
9.280
8.590
9.205
9.607
13.43
9.280
9.167
59
22.20
EV/EBITx
36.30
36.53
38.38
42.33
40.92
42.22
40.47
38.19
40.31
41.54
22.03
40.47
40.39
51
4.14
FCF yield (avg)%
26.52
29.00
29.84
31.93
30.91
27.95
27.14
24.30
24.80
21.88
25.22
24.80
27.55
14
21.49
FCF margin%
13.42
14.11
11.49
12.71
13.26
12.85
14.32
12.85
11.88
10.73
13.98
12.85
12.85
93
0.309
FCF / Net incomex
3.331
3.796
4.344
5.258
5.844
6.218
6.728
7.242
8.550
8.655
1.024
7.242
6.031
14
8.32
ROIC%
16.29
13.72
16.00
18.25
15.37
16.82
18.15
16.16
14.20
14.40
4.47
16.16
16.08
51
9.04
Return on equity%
8.33
6.92
5.06
6.16
6.80
6.79
6.28
7.67
9.75
11.84
28.20
7.67
6.86
19
25.05
Return on assets%
20.95
22.68
21.15
22.28
24.66
26.84
24.26
26.48
27.30
26.57
23.24
26.57
24.46
29
0.19
EPS¥
0.50
0.50
0.51
0.56
0.55
0.64
0.73
0.83
0.80
0.90
0.19
10.51%
5.48%
—
14.14
EPS growth%
10.02
8.85
7.43
9.99
9.02
6.69
5.09
4.67
3.55
3.76
23.40
4.67
7.06
53
0.63
Bookvalue per sh¥
0.35
0.34
0.35
0.39
0.37
0.41
0.46
0.52
0.53
0.57
0.17
8.82%
6.49%
—
0.17
FCF per share¥
0.87
0.90
1.05
1.03
1.17
1.16
1.20
1.42
1.56
1.73
0.73
8.16%
7.96%
—
0.56
Dividend per sh¥
0.28
0.32
0.33
0.38
0.44
0.43
0.47
0.53
0.51
0.50
0.60
2.70%
5.62%
—
2.55
Div yield (avg)%
27.00
29.81
29.06
30.59
31.26
32.01
34.51
32.43
30.02
30.07
6.53
32.01
30.33
61
26.15
Payout ratio%
12.15
12.67
12.12
12.74
11.24
12.97
11.81
14.13
17.07
19.23
21.09
14.13
12.70
17
0.707
Shares (diluted)B
0.952
1.088
1.033
0.973
0.969
1.027
1.146
1.186
1.270
1.317
0.671
6.33%
4.32%
5
28.38
Buyback yield%
26.39
23.86
25.72
23.19
25.88
25.88
27.82
29.59
29.71
29.27
6.02
29.27
26.13
38
1.244
D/E ratiox
2.240
2.257
2.368
2.592
2.927
2.823
2.715
2.891
2.996
3.211
0.337
2.891
2.769
34
0.293
Enterprise value¥B
0.606
0.701
0.755
0.803
0.941
1.066
1.044
1.135
1.289
1.508
0.204
9.89%
10.31%
57
139.4
LT debt¥M
255.2
267.2
279.6
240.4
235.9
226.2
228.8
200.1
213.8
199.1
269.3
(3.33%)
(2.38%)
92
Revenue
¥960.6M
1.88%
1.00×
Cost of revenue
¥591.9M
2.10%
1.02×
Operating expenses
¥223.4M
1.23%
0.94×
Cash and investments
14.35%
Spread over hurdle
(2.79%)