14.51
Revenue¥B
27.36
27.65
28.58
29.37
30.20
30.58
30.80
31.44
31.23
32.11
15.99
1.23%
1.80%
41
28.04
Revenue growth%
32.40
34.57
36.91
35.74
37.92
39.88
42.45
42.74
41.92
39.12
2.85
41.92
38.52
41
8.19
Gross margin%
1.42
0.40
0.48
0.40
2.06
4.71
5.60
6.54
8.69
10.65
27.44
6.54
3.39
68
18.44
Operating margin%
19.93
19.04
19.45
22.27
21.84
24.10
24.82
23.19
24.98
24.95
17.97
24.82
22.73
22
21.63
Net margin%
19.69
20.28
18.14
16.90
19.37
19.97
17.37
17.40
14.57
16.81
26.41
17.37
17.77
86
35.43
P/E ratio (avg)x
19.05
19.64
21.84
19.97
18.79
21.25
20.56
21.58
24.29
22.38
11.69
21.58
20.90
51
26.67
EV/EBITx
42.64
41.81
43.95
48.24
56.26
62.33
64.96
66.40
76.95
72.47
18.28
66.40
59.30
82
9.75
FCF yield (avg)%
12.78
11.54
8.96
7.67
10.02
12.76
14.04
12.44
14.14
14.81
16.51
14.04
12.60
88
9.67
FCF margin%
18.22
20.92
22.97
20.87
23.30
25.75
27.22
27.77
25.30
26.50
2.44
26.50
24.30
18
0.954
FCF / Net incomex
0.681
0.727
0.736
0.719
0.704
0.803
0.782
0.732
0.822
0.836
0.360
0.803
0.734
35
6.66
ROIC%
9.49
11.35
10.57
8.10
9.04
11.45
11.08
9.98
12.56
12.32
7.96
11.45
10.83
70
20.72
Return on equity%
1.88
2.51
2.02
2.35
0.40
2.40
4.13
3.09
1.29
3.88
2.47
3.09
2.37
83
6.93
Return on assets%
27.19
26.13
24.90
26.53
25.47
23.00
25.87
27.18
24.81
25.95
2.20
25.87
25.91
51
0.49
EPS¥
1.35
1.50
1.57
1.57
1.70
1.82
2.07
2.13
2.19
2.26
0.53
5.85%
6.81%
—
29.33
EPS growth%
12.17
12.70
11.16
10.92
12.29
11.23
13.90
16.41
14.37
16.01
6.69
14.37
12.49
26
0.55
Bookvalue per sh¥
0.47
0.51
0.53
0.62
0.63
0.69
0.75
0.77
0.80
0.84
0.45
5.90%
6.00%
—
0.23
FCF per share¥
0.56
0.63
0.67
0.70
0.67
0.63
0.64
0.68
0.63
0.72
0.29
1.25%
3.28%
—
0.84
Dividend per sh¥
0.29
0.27
0.27
0.24
0.24
0.23
0.21
0.21
0.20
0.20
0.52
(3.18%)
(3.34%)
—
2.46
Div yield (avg)%
11.02
13.48
16.09
13.58
13.62
13.72
14.36
17.21
14.56
12.69
21.76
14.36
13.67
69
26.28
Payout ratio%
25.75
23.35
23.99
26.82
25.65
26.50
27.11
29.16
29.69
30.52
6.22
29.16
26.66
85
26.63
Shares (diluted)B
22.38
22.61
22.71
22.66
20.05
20.89
20.61
20.53
22.67
24.46
27.79
4.06%
0.24%
78
24.93
Buyback yield%
29.36
26.85
28.43
29.41
30.62
29.51
30.17
28.43
30.43
27.98
25.52
29.51
29.39
45
1.115
D/E ratiox
0.709
0.682
0.631
0.678
0.621
0.668
0.718
0.717
0.663
0.633
0.960
0.668
0.673
88
24.18
Enterprise value¥B
24.35
26.67
22.97
23.36
20.64
19.47
20.89
19.19
19.21
18.94
13.23
(1.70%)
(2.26%)
45
11.20
LT debt¥B
25.07
26.49
25.62
25.88
29.32
26.59
26.90
25.40
24.98
26.03
5.243
(2.35%)
0.48%
35
Revenue
¥32.11B
1.80%
1.00×
Cost of revenue
¥17.72B
2.07%
1.03×
Operating expenses
¥3.577B
1.50%
0.97×
Cash and investments
15.18%
Spread over hurdle
11.80%