1.752
Revenue¥B
3.892
3.880
3.863
3.911
3.922
3.872
3.994
3.993
4.079
4.189
1.880
1.33%
0.96%
81
9.52
Revenue growth%
9.21
10.40
9.62
10.51
8.27
9.71
10.56
12.84
12.34
12.79
17.50
12.34
10.46
47
19.34
Gross margin%
26.08
27.03
27.44
25.03
25.76
24.83
25.64
27.81
25.91
23.46
11.84
25.64
25.83
30
17.96
Operating margin%
11.61
11.68
10.61
12.51
13.35
15.64
13.15
11.74
11.00
12.45
28.17
12.45
12.09
75
14.01
Net margin%
24.39
26.53
25.89
25.31
28.04
26.32
26.87
25.35
24.74
24.07
5.71
25.35
25.62
22
25.66
P/E ratio (avg)x
23.03
23.87
27.17
29.94
30.49
30.53
28.12
26.18
28.07
32.01
31.84
28.12
28.10
87
31.19
EV/EBITx
22.00
23.13
25.75
26.97
30.21
28.61
27.43
29.63
30.18
32.73
35.04
29.63
28.02
19
17.28
FCF yield (avg)%
7.68
6.45
5.14
7.85
7.47
10.16
11.18
10.14
7.66
6.60
26.27
10.14
7.67
54
7.56
FCF margin%
24.98
27.26
27.05
24.88
26.99
29.19
28.64
28.90
31.81
30.18
14.21
29.19
27.95
31
1.325
FCF / Net incomex
0.162
0.160
0.169
0.166
0.174
0.167
0.150
0.143
0.156
0.170
1.655
0.156
0.164
79
6.67
ROIC%
1.99
0.40
0.40
2.14
2.45
4.94
7.68
6.88
4.02
1.06
19.13
4.94
2.30
28
8.68
Return on equity%
18.17
19.10
17.81
15.71
15.34
13.94
13.19
12.40
15.33
17.66
5.46
13.94
15.53
47
16.76
Return on assets%
2.39
0.79
3.25
4.35
6.04
6.91
7.55
9.69
9.09
6.83
9.81
7.55
6.43
95
0.15
EPS¥
0.20
0.22
0.22
0.25
0.29
0.31
0.33
0.34
0.38
0.45
0.17
9.27%
10.13%
—
3.10
EPS growth%
10.15
11.47
13.58
14.08
13.81
12.77
14.10
12.52
14.88
13.80
8.73
13.80
13.69
72
0.11
Bookvalue per sh¥
0.36
0.37
0.41
0.48
0.50
0.56
0.55
0.58
0.64
0.74
0.30
8.22%
9.17%
—
0.07
FCF per share¥
0.10
0.10
0.10
0.09
0.08
0.07
0.06
0.05
0.05
0.05
0.23
(9.50%)
(8.40%)
—
0.31
Dividend per sh¥
0.15
0.16
0.16
0.14
0.14
0.15
0.14
0.14
0.13
0.14
0.11
0.52%
(0.44%)
—
15.57
Div yield (avg)%
4.64
4.25
1.82
1.84
1.77
4.24
4.31
5.07
2.67
3.41
22.17
4.24
3.82
8
12.64
Payout ratio%
28.77
26.96
24.89
24.47
25.08
23.15
24.58
26.62
29.55
29.42
10.80
26.62
25.85
21
2.476
Shares (diluted)B
3.292
3.204
3.530
3.891
4.183
4.507
5.439
6.294
6.739
7.610
2.505
12.71%
8.88%
30
13.21
Buyback yield%
25.70
27.54
28.76
28.83
27.41
24.59
23.98
21.78
19.52
19.93
2.42
21.78
25.15
31
0.638
D/E ratiox
2.373
2.525
2.663
2.980
3.324
3.888
3.706
3.864
4.593
4.572
0.331
3.888
3.515
54
2.419
Enterprise value¥B
1.369
1.620
1.707
1.934
2.129
2.481
2.831
2.853
3.256
3.261
3.619
8.90%
9.93%
83
0.792
LT debt¥B
0.879
0.902
0.906
0.943
0.821
0.852
0.915
0.975
1.008
0.926
3.196
2.43%
(0.72%)
92
Revenue
¥4.189B
0.96%
1.00×
Cost of revenue
¥1.922B
0.88%
0.99×
Operating expenses
¥925.5M
0.68%
0.97×
Goodwill & intangibles
18.51%
Spread over hurdle
23.34%