0.817
Revenue¥B
0.576
0.620
0.665
0.735
0.803
0.876
0.952
1.026
1.093
1.196
0.863
8.30%
8.54%
10
13.73
Revenue growth%
16.31
13.39
13.49
12.71
15.70
14.18
14.57
12.22
11.20
13.61
7.22
13.61
13.55
68
4.73
Gross margin%
21.90
21.41
20.80
18.52
16.47
17.43
14.68
13.54
14.29
13.35
19.36
14.29
16.95
22
7.15
Operating margin%
27.27
26.24
24.18
22.61
21.90
21.05
20.64
21.06
22.51
25.02
13.97
21.06
22.56
34
28.28
Net margin%
14.88
16.22
15.84
13.57
11.96
11.36
11.99
9.79
10.70
7.90
19.29
10.70
11.97
23
29.34
P/E ratio (avg)x
7.121
6.588
6.368
5.763
5.902
5.628
5.867
6.130
6.896
7.578
24.35
6.130
6.249
55
37.94
EV/EBITx
5.676
5.467
5.540
5.904
5.698
5.014
4.363
4.731
4.148
4.515
23.83
4.515
5.241
56
7.05
FCF yield (avg)%
18.94
20.16
20.69
22.91
25.60
26.37
27.60
30.37
32.56
34.65
2.63
30.37
25.99
34
16.40
FCF margin%
26.22
27.20
25.24
23.76
26.42
25.48
22.82
22.72
24.82
22.83
20.94
22.83
25.03
81
0.599
FCF / Net incomex
1.036
1.024
1.074
1.003
0.976
0.953
1.011
0.979
0.838
0.768
1.239
0.953
0.991
50
5.71
ROIC%
24.92
26.96
24.41
26.41
24.37
26.50
29.27
27.73
25.71
27.55
29.95
27.55
26.45
69
11.98
Return on equity%
25.37
25.47
24.80
22.48
20.65
18.28
18.64
17.87
15.13
14.42
5.89
17.87
19.65
22
16.33
Return on assets%
24.95
27.61
28.22
25.68
27.73
27.23
26.06
23.13
20.35
18.83
19.15
23.13
25.87
43
0.97
EPS¥
0.22
0.23
0.25
0.24
0.26
0.25
0.22
0.22
0.24
0.25
1.05
(0.67%)
1.53%
—
17.80
EPS growth%
21.05
23.55
22.61
24.52
22.51
23.94
24.48
24.42
22.60
25.06
19.86
24.42
23.74
94
0.62
Bookvalue per sh¥
0.40
0.43
0.45
0.43
0.38
0.40
0.44
0.40
0.39
0.42
1.02
2.17%
(0.99%)
—
0.85
FCF per share¥
0.57
0.60
0.61
0.63
0.67
0.75
0.87
0.90
0.88
0.95
0.25
7.44%
5.99%
—
0.60
Dividend per sh¥
0.96
0.98
1.08
1.20
1.23
1.34
1.35
1.40
1.51
1.36
1.17
2.06%
3.84%
—
22.57
Div yield (avg)%
0.40
2.95
4.24
1.86
1.50
0.40
1.43
2.06
1.12
1.03
5.67
1.12
1.47
82
12.48
Payout ratio%
17.06
16.47
16.86
16.09
18.53
15.90
13.70
12.91
11.24
9.43
9.07
12.91
16.00
67
0.847
Shares (diluted)B
1.364
1.605
1.720
1.899
2.139
2.133
2.362
2.323
2.464
2.863
0.867
6.00%
9.03%
94
11.94
Buyback yield%
21.72
22.68
20.67
23.13
24.15
23.70
22.64
22.59
22.04
20.17
18.19
22.59
22.61
90
1.575
D/E ratiox
0.964
0.912
0.942
0.942
0.883
0.884
0.888
0.931
1.061
1.111
1.292
0.931
0.936
85
557.5
Enterprise value¥M
656.4
714.9
768.1
766.8
671.7
731.3
688.2
694.1
725.3
661.1
602.9
(0.32%)
(0.76%)
83
826.1
LT debt¥M
177.6
177.8
200.6
219.6
235.9
260.7
276.6
262.9
291.6
269.7
690.8
2.71%
3.70%
95
Revenue
¥1.196B
8.54%
1.00×
Cost of revenue
¥748.2M
8.21%
0.97×
Operating expenses
¥217.8M
8.87%
1.03×
Cash and investments
17.75%
Spread over hurdle
(1.00%)