2.819
Revenue¥B
1.721
1.849
1.964
2.154
2.353
2.508
2.713
2.896
3.148
3.377
2.952
7.49%
7.85%
61
8.10
Revenue growth%
22.89
22.21
23.07
25.29
24.35
23.51
25.49
27.21
27.94
27.92
16.72
27.21
24.82
7
3.64
Gross margin%
17.38
15.44
17.56
15.82
13.59
14.23
11.71
11.56
8.88
9.25
24.15
11.56
13.91
43
7.19
Operating margin%
5.29
5.66
7.81
4.97
4.68
6.01
4.84
3.01
3.94
5.22
24.60
4.84
5.09
82
29.79
Net margin%
1.11
0.83
0.40
2.06
0.40
0.40
0.48
3.10
0.40
0.40
26.28
0.40
0.44
89
9.037
P/E ratio (avg)x
12.94
13.65
14.43
13.81
11.80
11.48
10.29
10.60
10.42
9.201
21.23
10.42
11.64
47
34.29
EV/EBITx
18.42
19.39
20.01
21.95
19.48
19.92
20.49
20.97
18.34
16.35
21.29
19.92
19.70
35
6.27
FCF yield (avg)%
29.16
31.49
29.70
31.74
33.34
32.72
32.38
30.60
30.14
31.62
10.17
31.62
31.56
41
18.39
FCF margin%
8.46
6.71
8.69
11.16
8.69
8.50
6.58
8.35
10.11
11.17
21.59
8.50
8.59
81
0.688
FCF / Net incomex
0.552
0.569
0.582
0.655
0.692
0.786
0.923
1.001
1.075
1.064
0.244
1.001
0.739
84
17.24
ROIC%
29.86
31.66
32.44
29.95
29.21
28.54
30.54
27.83
30.61
30.72
28.32
30.54
30.24
15
25.62
Return on equity%
4.39
2.18
3.43
4.28
6.00
3.08
0.50
3.16
1.92
0.75
11.60
1.92
3.12
20
16.71
Return on assets%
27.14
24.60
25.16
26.41
28.88
30.49
29.62
27.56
28.18
26.89
5.23
28.18
27.35
48
0.41
EPS¥
0.75
0.82
0.76
0.70
0.76
0.85
0.97
1.07
1.01
1.16
0.42
8.68%
5.42%
—
29.88
EPS growth%
12.93
12.21
11.79
13.53
15.41
16.27
15.17
17.27
16.13
18.51
14.11
16.27
15.29
28
0.76
Bookvalue per sh¥
0.93
0.94
0.91
0.83
0.82
0.77
0.86
0.86
0.92
0.86
0.63
0.86%
0.25%
—
0.54
FCF per share¥
1.02
1.05
1.06
1.18
1.25
1.10
1.10
1.13
1.12
1.07
0.52
(3.05%)
1.05%
—
0.68
Dividend per sh¥
0.43
0.46
0.47
0.46
0.43
0.47
0.42
0.37
0.33
0.36
0.40
(3.64%)
(3.20%)
—
23.06
Div yield (avg)%
13.54
13.58
11.76
14.34
15.30
13.68
11.80
9.83
10.89
12.92
22.02
11.80
13.23
69
19.51
Payout ratio%
1.82
0.40
0.40
2.63
1.86
0.40
0.72
0.40
1.08
0.59
10.78
0.59
0.65
16
1.469
Shares (diluted)B
1.512
1.519
1.408
1.310
1.285
1.318
1.339
1.249
1.343
1.205
1.497
(1.28%)
(3.01%)
56
26.47
Buyback yield%
8.30
5.41
3.78
5.95
7.91
6.09
5.72
8.06
10.78
9.07
27.03
8.06
7.00
33
1.034
D/E ratiox
0.239
0.252
0.213
0.195
0.186
0.175
0.166
0.163
0.175
0.149
0.551
0.166
0.180
79
0.410
Enterprise value¥B
0.356
0.304
0.277
0.234
0.208
0.225
0.234
0.212
0.192
0.166
3.231
(4.39%)
(7.70%)
38
2.466
LT debt¥B
1.099
1.281
1.367
1.593
1.846
2.111
2.414
2.765
2.934
3.023
1.265
10.36%
11.74%
68
Revenue
¥3.377B
7.85%
1.00×
Cost of revenue
¥1.639B
7.95%
1.01×
Operating expenses
¥631.0M
8.35%
1.05×
Cash and investments
15.84%
Spread over hurdle
10.86%