0.414
Revenue¥B
2.837
2.793
2.733
2.731
2.742
2.775
2.775
2.844
2.892
2.931
0.454
1.34%
0.38%
12
29.79
Revenue growth%
10.31
12.66
14.13
13.84
10.91
12.75
15.35
15.99
16.19
14.91
18.35
15.35
13.98
85
4.79
Gross margin%
30.85
31.71
31.82
29.59
30.05
30.88
29.48
31.14
33.27
31.66
22.19
31.14
31.01
51
5.15
Operating margin%
1.12
0.40
0.40
0.40
2.40
3.78
2.03
4.19
4.75
7.66
7.56
4.19
2.22
40
24.67
Net margin%
31.05
30.28
27.45
26.78
28.86
31.51
33.50
34.34
36.56
35.32
15.97
34.34
31.28
72
32.89
P/E ratio (avg)x
28.05
27.51
31.29
32.20
31.00
32.36
32.76
33.59
35.37
35.16
9.983
33.59
32.28
54
33.36
EV/EBITx
29.04
32.34
36.13
36.82
39.21
44.37
46.13
46.51
45.35
45.99
36.72
45.99
41.79
33
17.63
FCF yield (avg)%
3.00
0.58
0.40
2.73
0.40
0.92
1.06
2.00
3.58
4.98
20.07
2.00
1.53
73
16.58
FCF margin%
25.17
24.81
24.09
24.42
23.00
22.59
19.99
21.15
23.90
26.70
9.99
22.59
24.00
50
0.752
FCF / Net incomex
0.304
0.326
0.324
0.342
0.374
0.350
0.317
0.347
0.381
0.402
0.811
0.350
0.344
66
14.92
ROIC%
14.43
12.15
10.43
8.03
8.49
5.55
4.06
5.93
3.84
1.75
4.66
4.06
6.98
86
4.56
Return on equity%
22.50
23.81
26.67
27.16
28.35
30.13
30.25
31.93
30.22
28.30
20.89
30.22
28.32
78
14.05
Return on assets%
6.85
6.58
4.94
4.21
5.50
4.90
3.72
3.99
6.47
5.32
3.03
4.90
5.13
69
0.36
EPS¥
0.64
0.64
0.62
0.60
0.53
0.53
0.50
0.50
0.52
0.47
0.38
(2.64%)
(3.41%)
—
2.07
EPS growth%
11.21
13.52
12.26
9.30
8.08
10.87
12.48
12.46
12.59
11.72
23.71
12.46
11.99
47
0.28
Bookvalue per sh¥
1.02
1.04
1.08
1.16
1.23
1.48
1.71
2.02
2.12
2.39
0.60
14.32%
9.23%
—
0.36
FCF per share¥
0.49
0.54
0.59
0.64
0.59
0.57
0.54
0.47
0.48
0.48
0.62
(4.09%)
0.08%
—
0.54
Dividend per sh¥
0.71
0.65
0.71
0.64
0.68
0.72
0.66
0.62
0.63
0.65
0.75
(0.99%)
(1.72%)
—
28.99
Div yield (avg)%
26.82
29.44
30.51
30.91
29.92
32.39
30.57
32.16
34.17
32.83
26.23
32.39
30.74
34
22.28
Payout ratio%
21.70
21.90
23.01
22.68
23.23
21.89
19.91
20.53
17.69
20.55
14.41
20.53
21.80
92
1.686
Shares (diluted)B
1.885
2.040
2.092
2.066
2.226
2.366
2.592
2.376
2.299
2.344
1.664
1.04%
3.08%
39
28.07
Buyback yield%
25.92
28.49
30.96
33.27
31.40
31.71
30.42
28.37
26.69
29.65
15.62
29.65
30.03
65
0.623
D/E ratiox
1.540
1.348
1.367
1.456
1.387
1.525
1.489
1.504
1.654
1.602
0.179
1.525
1.496
82
1.343
Enterprise value¥B
2.488
2.363
2.425
2.353
2.401
2.551
2.811
3.114
3.505
4.010
1.695
10.80%
5.90%
66
0.907
LT debt¥B
0.456
0.423
0.447
0.475
0.518
0.544
0.511
0.487
0.501
0.483
2.014
(1.38%)
0.64%
61
Revenue
¥2.931B
0.38%
1.00×
Cost of revenue
¥2.052B
0.38%
1.00×
Operating expenses
¥608.1M
(0.35%)
0.93×
Cash and investments
17.36%
Spread over hurdle
53.57%