0.084
Revenue¥B
0.844
0.904
0.952
0.983
1.053
1.103
1.144
1.210
1.290
1.360
0.088
5.25%
5.39%
75
22.83
Revenue growth%
21.34
23.72
22.90
25.89
25.99
27.55
26.89
25.04
23.87
22.99
3.63
25.04
24.45
53
19.11
Gross margin%
15.79
18.68
17.72
19.56
21.32
20.60
18.15
15.39
16.38
16.45
16.53
16.45
17.93
61
21.83
Operating margin%
8.63
11.12
11.68
14.51
16.09
14.48
15.39
14.59
16.05
16.91
2.58
15.39
14.55
33
15.95
Net margin%
0.98
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.45
0.40
17.33
0.40
0.40
26
34.33
P/E ratio (avg)x
26.54
29.15
31.26
29.70
31.86
29.78
31.57
34.59
30.88
31.54
35.08
31.54
31.07
89
25.50
EV/EBITx
29.46
29.35
31.92
28.72
30.27
33.60
37.43
37.71
33.98
35.49
9.314
35.49
32.76
37
27.65
FCF yield (avg)%
22.53
24.07
23.01
22.87
24.60
26.51
28.63
27.13
25.71
25.89
24.24
26.51
25.15
67
11.11
FCF margin%
19.59
19.45
16.87
18.14
19.91
19.35
20.62
20.79
22.68
24.51
6.33
20.79
19.75
58
0.883
FCF / Net incomex
1.303
1.175
1.278
1.319
1.286
1.132
1.105
1.188
1.314
1.250
1.771
1.188
1.264
17
13.97
ROIC%
14.06
16.42
18.23
19.01
16.06
18.47
20.31
22.18
19.83
20.33
18.48
20.31
18.74
57
11.96
Return on equity%
20.14
22.94
20.08
19.34
16.75
18.96
18.28
19.43
16.49
15.26
24.83
18.28
19.15
33
15.55
Return on assets%
10.05
12.81
12.99
13.86
16.07
18.39
18.97
19.50
17.81
15.40
28.79
18.39
15.74
23
0.03
EPS¥
0.20
0.20
0.20
0.21
0.20
0.20
0.21
0.19
0.22
0.22
0.03
1.27%
2.39%
—
18.39
EPS growth%
23.67
24.39
26.15
23.85
21.65
23.22
20.68
19.43
21.62
20.52
12.95
20.68
22.44
72
0.13
Bookvalue per sh¥
0.15
0.14
0.14
0.14
0.15
0.13
0.15
0.16
0.16
0.15
0.07
0.57%
0.13%
—
0.14
FCF per share¥
0.20
0.19
0.19
0.19
0.18
0.19
0.22
0.21
0.24
0.24
0.04
6.91%
3.29%
—
0.11
Dividend per sh¥
0.16
0.18
0.20
0.23
0.25
0.24
0.26
0.25
0.28
0.32
0.03
5.08%
8.17%
—
15.51
Div yield (avg)%
2.88
0.40
0.40
0.85
0.40
0.83
2.15
4.60
3.21
0.98
28.68
2.15
0.92
42
4.74
Payout ratio%
4.10
3.22
6.16
7.02
8.42
11.09
9.74
12.70
13.38
13.10
25.36
12.70
9.08
15
1.346
Shares (diluted)B
1.091
0.998
0.958
0.968
0.961
0.934
0.996
0.894
0.829
0.816
1.321
(3.22%)
(4.05%)
12
10.12
Buyback yield%
12.41
11.84
14.35
12.80
10.94
10.62
11.11
8.66
5.93
8.78
24.30
8.78
11.03
56
1.616
D/E ratiox
1.931
1.942
1.933
1.956
1.934
1.799
1.787
1.923
2.177
2.146
1.021
1.923
1.933
71
1,008
Enterprise value¥M
711.2
671.6
652.8
683.2
645.5
709.8
680.5
686.1
783.1
753.2
436.8
3.14%
1.02%
29
0.537
LT debt¥B
1.308
1.356
1.504
1.671
1.647
1.786
1.907
1.938
1.958
2.277
1.045
6.69%
5.44%
24
Revenue
¥1.360B
5.39%
1.00×
Cost of revenue
¥818.4M
5.34%
1.00×
Operating expenses
¥230.2M
5.46%
1.01×
Cash and investments
17.38%
Spread over hurdle
34.30%