2.290
Revenue¥B
1.791
1.839
1.817
1.840
1.863
1.909
1.920
1.984
2.003
2.062
2.487
2.05%
1.40%
8
18.94
Revenue growth%
25.93
23.22
20.78
22.84
24.46
26.08
27.65
25.30
24.81
22.99
23.96
25.30
24.63
87
19.53
Gross margin%
19.37
16.95
14.72
17.56
18.25
18.47
20.57
19.09
20.15
21.42
8.77
20.15
18.78
28
24.07
Operating margin%
16.91
18.08
20.18
21.18
18.74
20.64
17.79
15.89
14.34
15.26
27.59
15.89
17.94
20
21.96
Net margin%
0.40
0.40
3.16
5.23
7.80
7.68
9.92
12.38
10.11
10.24
20.81
10.11
7.74
55
14.16
P/E ratio (avg)x
28.89
29.55
29.23
32.73
34.22
37.96
44.63
53.29
59.12
70.36
31.91
53.29
36.09
53
8.876
EV/EBITx
44.11
45.84
54.30
64.57
72.58
82.76
95.34
95.73
97.21
117.1
12.29
95.73
77.67
8
24.46
FCF yield (avg)%
9.77
8.52
5.98
5.40
3.54
2.66
3.99
6.48
4.94
3.24
25.02
3.99
5.17
40
2.87
FCF margin%
4.72
5.84
3.36
0.92
3.75
5.78
8.02
10.29
10.99
13.51
18.00
10.29
5.81
74
1.673
FCF / Net incomex
0.537
0.565
0.589
0.646
0.727
0.652
0.614
0.618
0.645
0.601
1.292
0.618
0.616
31
24.24
ROIC%
26.06
28.42
28.34
27.81
27.20
28.69
29.24
27.33
27.00
24.64
20.99
27.33
27.57
26
15.05
Return on equity%
29.32
26.44
26.55
26.78
24.15
23.41
20.58
21.26
20.42
17.68
10.84
20.58
23.78
37
25.92
Return on assets%
16.68
17.30
19.76
19.86
22.44
22.06
21.92
19.81
21.34
21.88
12.42
21.88
20.60
53
0.21
EPS¥
0.11
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.11
0.23
0.08%
(1.22%)
—
6.58
EPS growth%
9.02
9.72
7.92
6.47
7.51
10.05
8.02
7.73
10.26
10.78
9.88
10.05
8.52
9
0.57
Bookvalue per sh¥
0.30
0.30
0.31
0.32
0.33
0.33
0.31
0.28
0.26
0.25
0.47
(5.36%)
(1.92%)
—
0.44
FCF per share¥
0.32
0.29
0.29
0.27
0.28
0.25
0.22
0.19
0.17
0.18
0.38
(8.75%)
(6.01%)
—
0.51
Dividend per sh¥
0.08
0.08
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.07
0.46
1.77%
(1.50%)
—
20.80
Div yield (avg)%
17.10
20.08
17.49
18.95
18.96
19.93
18.95
16.80
16.81
19.71
6.28
18.95
18.95
67
24.24
Payout ratio%
8.16
7.91
9.45
11.03
9.72
8.38
10.13
10.05
8.99
11.60
11.58
10.05
9.59
28
1.909
Shares (diluted)B
2.629
2.976
3.120
2.900
2.886
3.003
3.376
3.679
3.950
3.804
1.936
5.68%
3.28%
72
17.88
Buyback yield%
25.42
23.38
23.29
25.56
23.68
20.78
23.35
24.30
22.32
25.20
25.11
23.35
23.53
48
0.357
D/E ratiox
0.264
0.281
0.300
0.309
0.314
0.299
0.296
0.308
0.336
0.319
0.658
0.308
0.304
89
2.267
Enterprise value¥B
1.417
1.627
1.724
1.844
1.807
2.004
2.223
2.376
2.765
3.084
1.890
11.28%
9.65%
56
2.616
LT debt¥B
1.819
1.972
2.129
2.233
2.236
2.101
2.110
1.853
1.729
1.704
1.407
(5.29%)
(0.02%)
55
Revenue
¥2.062B
1.40%
1.00×
Cost of revenue
¥1.327B
1.19%
0.98×
Operating expenses
¥456.3M
1.53%
1.01×
Goodwill & intangibles
18.16%
Spread over hurdle
(2.74%)