1.452
Revenue¥B
2.038
2.056
2.071
2.171
2.210
2.306
2.376
2.421
2.512
2.588
1.592
3.20%
2.57%
82
3.51
Revenue growth%
15.82
14.54
15.77
17.20
16.58
15.53
16.50
17.28
20.14
20.40
4.11
17.28
16.54
79
15.17
Gross margin%
19.36
19.26
16.95
16.88
18.25
17.93
16.92
17.55
18.27
19.79
6.97
17.93
18.09
26
15.51
Operating margin%
0.82
0.53
2.43
0.40
0.40
0.40
0.40
2.86
4.92
2.14
29.62
2.14
0.67
25
2.86
Net margin%
2.97
2.36
0.40
2.25
4.45
4.71
4.51
6.17
8.79
8.35
25.56
6.17
4.48
31
20.66
P/E ratio (avg)x
33.98
35.64
33.81
32.20
28.67
29.74
31.70
32.80
34.59
31.46
24.94
31.70
32.50
26
11.63
EV/EBITx
44.20
44.13
49.79
51.82
56.70
64.16
71.87
78.08
83.13
88.07
7.751
78.08
60.43
26
4.94
FCF yield (avg)%
1.83
3.31
0.95
0.40
0.40
0.40
2.67
3.97
2.28
0.40
12.74
2.28
1.39
44
26.44
FCF margin%
9.15
11.28
10.34
8.74
6.35
6.31
6.25
7.32
7.88
10.37
14.55
7.32
8.31
53
0.108
FCF / Net incomex
0.860
0.949
0.975
1.042
1.064
1.190
1.156
1.338
1.463
1.519
1.120
1.338
1.110
44
3.81
ROIC%
21.77
23.08
20.48
17.75
18.52
17.07
18.88
21.57
21.10
19.62
2.74
19.62
20.05
50
23.65
Return on equity%
7.40
5.45
5.11
6.27
4.19
4.97
7.22
5.21
6.93
4.63
9.18
5.21
5.33
73
8.08
Return on assets%
21.11
21.16
19.13
17.84
18.84
21.35
22.82
23.51
24.05
24.50
6.64
23.51
21.25
50
0.46
EPS¥
1.35
1.36
1.31
1.41
1.38
1.41
1.54
1.64
1.44
1.38
0.47
0.04%
1.09%
—
27.32
EPS growth%
7.23
7.93
10.44
11.49
10.35
12.61
10.12
12.51
13.85
11.31
21.24
12.51
10.87
56
0.63
Bookvalue per sh¥
0.33
0.32
0.34
0.35
0.33
0.37
0.40
0.40
0.44
0.42
0.53
4.74%
2.47%
—
0.80
FCF per share¥
0.60
0.65
0.64
0.68
0.67
0.67
0.70
0.73
0.72
0.74
0.27
2.12%
2.81%
—
0.85
Dividend per sh¥
0.35
0.35
0.34
0.30
0.30
0.31
0.27
0.25
0.27
0.26
0.73
(3.18%)
(2.18%)
—
9.80
Div yield (avg)%
29.42
30.48
32.72
30.39
32.11
34.49
37.42
35.90
35.04
36.48
2.46
35.90
33.61
91
11.22
Payout ratio%
7.44
8.24
7.61
8.30
8.01
6.00
3.56
4.35
7.17
9.31
12.94
6.00
7.53
36
1.450
Shares (diluted)B
1.978
2.202
2.438
2.309
2.420
2.351
2.506
2.535
2.863
2.810
1.500
3.04%
4.09%
82
20.48
Buyback yield%
15.41
13.79
13.32
14.42
13.50
15.20
15.35
15.28
16.94
17.27
11.97
15.35
15.24
6
1.362
D/E ratiox
1.354
1.298
1.260
1.334
1.321
1.290
1.126
1.093
1.097
1.073
0.414
1.097
1.275
67
1.527
Enterprise value¥B
0.284
0.263
0.242
0.247
0.268
0.278
0.291
0.326
0.325
0.353
1.248
5.68%
3.18%
52
1.392
LT debt¥B
0.730
0.850
0.905
1.067
1.147
1.215
1.350
1.430
1.511
1.776
0.802
9.13%
11.28%
72
Revenue
¥2.588B
2.57%
1.00×
Cost of revenue
¥1.811B
2.57%
1.00×
Operating expenses
¥324.6M
2.72%
1.01×
Property and equipment
17.29%
Spread over hurdle
85.10%