1.092
Revenue¥B
0.709
0.744
0.770
0.806
0.845
0.902
0.932
0.981
1.040
1.113
1.221
5.67%
5.23%
56
22.42
Revenue growth%
2.02
1.74
3.20
4.27
3.35
1.84
1.42
3.93
3.36
5.23
27.65
3.36
3.28
81
8.03
Gross margin%
21.10
18.38
20.36
18.72
16.59
15.16
18.00
20.10
21.02
23.81
11.31
20.10
19.41
68
8.83
Operating margin%
26.15
28.06
25.18
24.90
27.76
29.23
28.01
25.70
23.44
20.81
9.36
25.70
25.93
27
13.61
Net margin%
28.39
29.61
31.39
30.04
28.34
25.65
24.38
26.55
28.24
28.46
23.86
26.55
28.36
84
22.85
P/E ratio (avg)x
40.97
42.38
43.30
51.36
53.52
61.95
68.55
79.59
78.95
83.66
10.68
78.95
57.74
79
8.310
EV/EBITx
13.15
14.54
14.39
12.95
13.84
12.72
11.59
11.13
11.03
10.32
9.977
11.13
12.84
42
14.76
FCF yield (avg)%
22.43
24.24
21.85
19.20
20.08
21.44
23.46
22.55
24.29
23.58
17.38
23.46
22.49
63
13.38
FCF margin%
21.15
23.30
22.99
21.55
24.41
23.30
24.87
27.42
26.37
23.95
5.33
24.87
23.63
27
1.021
FCF / Net incomex
0.502
0.529
0.563
0.558
0.553
0.592
0.680
0.672
0.624
0.662
0.664
0.662
0.578
72
5.44
ROIC%
18.01
16.38
13.48
13.71
11.34
10.08
9.53
8.01
7.63
4.84
22.28
8.01
10.71
35
9.50
Return on equity%
21.99
24.28
25.25
22.63
24.99
24.87
24.65
27.16
29.43
30.65
15.35
27.16
24.93
78
12.70
Return on assets%
4.50
7.20
8.13
10.33
12.45
15.26
18.09
17.14
16.92
16.29
11.68
16.92
13.85
87
1.51
EPS¥
1.41
1.50
1.38
1.24
1.24
1.33
1.45
1.50
1.58
1.70
1.62
6.55%
2.41%
—
21.88
EPS growth%
8.26
10.50
12.79
12.56
14.24
12.52
13.07
12.85
13.11
13.14
3.42
13.07
12.82
84
1.09
Bookvalue per sh¥
0.50
0.49
0.44
0.47
0.49
0.52
0.56
0.52
0.57
0.59
1.09
3.91%
1.88%
—
0.64
FCF per share¥
1.04
0.97
1.04
1.02
1.04
0.96
0.99
1.05
0.98
1.02
0.80
(0.34%)
0.02%
—
0.26
Dividend per sh¥
0.60
0.60
0.58
0.67
0.77
0.86
0.94
0.93
0.95
1.04
1.51
6.09%
6.71%
—
15.54
Div yield (avg)%
12.16
13.99
14.35
14.33
14.41
14.65
12.23
9.62
12.16
12.09
16.24
12.16
13.11
14
14.86
Payout ratio%
20.83
18.71
21.01
21.03
22.75
20.05
22.92
22.26
23.55
23.44
21.57
22.92
21.64
80
0.721
Shares (diluted)B
0.913
0.914
0.848
0.822
0.909
1.015
0.923
0.942
1.029
0.972
0.718
1.34%
1.20%
87
22.66
Buyback yield%
27.41
29.14
27.67
25.03
26.76
28.97
28.61
27.48
24.57
24.97
16.58
27.48
27.45
6
0.321
D/E ratiox
0.162
0.166
0.146
0.138
0.152
0.166
0.149
0.142
0.144
0.140
1.458
0.144
0.147
62
288.5
Enterprise value¥M
443.6
399.9
355.8
342.0
353.3
316.6
274.2
283.4
248.6
261.5
354.9
(5.84%)
(6.61%)
52
1.151
LT debt¥B
0.567
0.522
0.544
0.581
0.526
0.469
0.489
0.450
0.455
0.507
1.105
(0.72%)
(0.15%)
71
Revenue
¥1.113B
5.23%
1.00×
Cost of revenue
¥772.8M
5.31%
1.01×
Operating expenses
¥241.0M
4.65%
0.95×
Property and equipment
15.30%
Spread over hurdle
(5.80%)