0.426
Revenue¥B
1.547
1.546
1.580
1.592
1.559
1.595
1.603
1.572
1.592
1.569
0.436
0.13%
(0.08%)
88
7.57
Revenue growth%
18.09
15.76
18.15
17.16
17.89
15.50
16.82
15.55
16.93
19.87
26.33
16.82
17.04
57
16.34
Gross margin%
23.76
23.02
25.79
28.38
26.14
24.90
24.63
26.24
23.45
22.09
12.80
24.63
24.76
32
19.96
Operating margin%
11.54
12.66
12.51
13.93
14.51
17.16
17.56
16.61
17.66
17.69
26.02
17.56
15.56
74
16.48
Net margin%
28.64
26.62
28.02
29.03
29.50
32.20
29.65
30.13
29.29
28.10
23.54
29.65
29.16
29
13.99
P/E ratio (avg)x
9.522
9.759
8.695
8.186
8.736
8.717
9.531
8.849
9.982
9.219
17.02
9.219
9.034
41
29.68
EV/EBITx
32.62
29.99
31.79
31.42
33.26
29.41
26.55
26.47
25.02
27.75
15.58
26.55
29.70
25
26.54
FCF yield (avg)%
17.06
15.66
17.22
15.00
17.60
16.21
14.12
11.40
11.52
11.16
16.38
11.52
15.33
82
21.33
FCF margin%
8.40
6.10
5.28
5.24
3.60
4.40
4.49
4.20
4.70
5.83
9.83
4.49
4.97
62
0.981
FCF / Net incomex
0.567
0.548
0.534
0.573
0.578
0.618
0.586
0.654
0.585
0.590
0.439
0.590
0.581
56
18.28
ROIC%
9.53
7.48
7.99
10.76
10.59
9.07
8.91
6.06
7.92
5.03
21.28
7.92
8.45
66
9.12
Return on equity%
10.29
10.44
13.12
12.35
10.93
8.99
9.26
9.71
8.07
9.17
27.66
9.17
10.00
11
12.91
Return on assets%
7.69
9.47
9.68
9.41
7.84
8.29
6.10
6.83
4.66
6.96
3.77
6.83
7.77
33
0.65
EPS¥
1.28
1.51
1.60
1.83
1.90
1.89
1.83
1.75
1.73
1.77
0.67
(1.42%)
3.36%
—
15.44
EPS growth%
20.33
22.93
22.49
24.85
24.17
26.96
27.49
24.78
27.54
27.17
21.06
27.17
24.81
89
1.25
Bookvalue per sh¥
1.74
1.55
1.44
1.53
1.57
1.40
1.50
1.33
1.25
1.13
1.69
(6.40%)
(5.10%)
—
0.80
FCF per share¥
0.58
0.51
0.50
0.47
0.45
0.45
0.47
0.47
0.52
0.49
0.69
1.71%
(1.99%)
—
1.37
Dividend per sh¥
0.65
0.70
0.74
0.64
0.55
0.58
0.49
0.52
0.45
0.47
2.07
(3.00%)
(2.99%)
—
4.60
Div yield (avg)%
11.08
10.93
12.29
10.27
11.47
9.02
10.17
8.92
7.34
5.01
12.93
8.92
10.22
42
11.01
Payout ratio%
23.00
25.98
28.59
30.00
28.21
28.53
28.46
29.83
31.76
32.40
16.94
29.83
28.56
79
0.552
Shares (diluted)B
0.761
0.868
1.038
1.125
1.317
1.579
1.702
1.972
2.203
2.245
0.549
11.26%
12.08%
80
20.44
Buyback yield%
22.57
24.57
23.86
21.17
21.39
22.15
22.29
20.52
18.28
16.23
7.47
20.52
21.77
62
0.269
D/E ratiox
2.373
2.406
2.742
3.265
3.320
3.338
3.276
3.193
3.799
4.134
1.282
3.338
3.270
8
0.938
Enterprise value¥B
1.097
1.257
1.460
1.433
1.603
1.705
1.672
1.870
2.191
2.494
0.191
9.25%
8.96%
51
878.2
LT debt¥M
623.7
641.5
584.8
593.8
620.9
569.5
564.8
537.5
513.6
527.1
733.9
(3.22%)
(2.34%)
74
Revenue
¥1.569B
(0.08%)
1.00×
Cost of revenue
¥929.5M
(0.45%)
0.96×
Operating expenses
¥320.4M
0.52%
1.06×
Cash and investments
20.04%
Spread over hurdle
11.90%