0.248
Revenue¥B
1.130
1.143
1.174
1.187
1.192
1.223
1.254
1.293
1.317
1.347
0.265
2.48%
2.11%
51
21.59
Revenue growth%
24.80
24.12
22.19
20.95
19.65
19.81
16.91
19.48
22.08
21.80
23.39
19.81
21.37
70
4.70
Gross margin%
17.43
17.22
15.38
15.60
15.79
14.74
13.41
10.81
9.92
12.67
5.29
12.67
15.06
16
22.50
Operating margin%
7.71
6.30
5.89
5.36
5.34
8.21
9.89
11.32
8.94
8.94
16.66
8.94
7.96
61
27.38
Net margin%
12.51
15.36
12.78
15.41
13.47
11.52
11.78
13.09
12.27
13.63
29.74
12.27
12.94
93
15.28
P/E ratio (avg)x
30.46
30.85
31.87
28.50
27.90
27.88
30.30
26.35
23.18
21.12
32.50
26.35
28.20
67
18.90
EV/EBITx
48.61
49.12
51.73
55.13
63.27
61.88
72.27
78.30
89.15
90.73
20.65
78.30
62.58
22
14.17
FCF yield (avg)%
22.93
24.94
22.37
22.51
23.69
25.09
22.24
23.56
24.71
25.43
14.78
24.71
23.62
61
7.03
FCF margin%
23.35
20.96
19.09
19.81
21.72
20.93
20.41
17.50
18.12
17.40
11.83
18.12
20.11
30
0.339
FCF / Net incomex
2.882
3.420
3.486
3.399
3.815
4.320
4.679
5.363
6.099
5.954
0.129
5.363
4.068
41
22.98
ROIC%
29.98
27.37
25.40
25.12
24.88
22.17
24.65
24.71
23.34
24.29
11.94
24.29
24.80
73
4.41
Return on equity%
21.50
24.17
26.26
27.18
29.98
31.99
31.77
33.14
35.04
35.04
17.43
33.14
30.88
19
10.32
Return on assets%
1.53
4.03
4.78
3.72
2.12
2.00
4.12
6.51
7.04
4.33
20.89
4.33
4.08
21
0.27
EPS¥
0.26
0.27
0.26
0.26
0.25
0.24
0.25
0.24
0.25
0.21
0.28
(2.73%)
(2.97%)
—
5.09
EPS growth%
8.18
8.58
10.16
12.01
11.16
8.71
7.25
7.13
4.13
6.66
16.71
7.13
8.38
42
0.21
Bookvalue per sh¥
0.42
0.40
0.38
0.42
0.38
0.36
0.38
0.39
0.34
0.38
0.16
(0.38%)
(1.04%)
—
0.48
FCF per share¥
0.42
0.39
0.38
0.36
0.35
0.32
0.32
0.32
0.31
0.33
0.55
(1.30%)
(1.70%)
—
0.56
Dividend per sh¥
0.35
0.37
0.36
0.32
0.34
0.37
0.34
0.30
0.29
0.26
0.08
(4.94%)
(2.89%)
—
5.55
Div yield (avg)%
7.38
9.11
10.14
9.39
7.16
8.70
5.86
5.00
2.40
0.46
19.46
5.00
7.27
58
20.21
Payout ratio%
19.57
19.68
21.46
20.48
18.25
17.10
14.70
13.22
12.72
15.51
23.71
14.70
17.68
34
1.284
Shares (diluted)B
1.247
1.240
1.391
1.308
1.318
1.317
1.234
1.316
1.321
1.359
1.305
0.62%
0.70%
73
16.48
Buyback yield%
19.05
18.23
17.12
18.75
17.87
17.45
15.89
18.35
19.15
17.39
7.05
17.45
18.05
29
0.920
D/E ratiox
0.130
0.141
0.152
0.146
0.145
0.131
0.129
0.118
0.126
0.120
0.380
0.126
0.130
59
735.4
Enterprise value¥M
926.4
830.4
832.2
764.8
780.4
736.3
647.1
639.7
638.6
675.1
793.0
(2.86%)
(4.10%)
45
416.3
LT debt¥M
221.6
187.2
161.7
139.1
126.5
118.6
125.0
111.4
94.97
101.0
911.9
(4.41%)
(8.48%)
77
Revenue
¥1.347B
2.11%
1.00×
Cost of revenue
¥818.6M
2.29%
1.02×
Operating expenses
¥179.9M
1.79%
0.97×
Spread over hurdle
(0.13%)