1.428
Revenue¥B
1.365
1.385
1.400
1.411
1.413
1.425
1.421
1.389
1.401
1.411
1.560
(0.03%)
0.30%
72
17.65
Revenue growth%
18.14
15.79
16.25
15.85
13.63
12.18
13.66
15.66
14.19
13.19
20.11
13.66
14.93
10
2.08
Gross margin%
22.29
23.31
25.53
22.69
21.19
21.29
24.25
23.48
20.57
23.08
21.83
23.08
22.88
13
18.82
Operating margin%
14.26
13.97
13.39
10.78
8.86
9.14
9.29
12.20
12.61
13.81
26.96
12.20
12.41
74
20.62
Net margin%
22.15
19.86
21.91
24.48
25.01
27.76
25.53
23.44
23.03
25.27
3.28
25.27
23.96
46
31.13
P/E ratio (avg)x
25.55
27.15
27.02
24.80
24.09
23.81
25.85
28.11
28.97
27.80
19.28
27.80
26.43
32
29.12
EV/EBITx
22.27
25.31
29.27
27.93
30.81
31.20
33.36
37.94
44.73
50.05
27.33
37.94
31.01
44
7.96
FCF yield (avg)%
9.58
7.92
5.82
3.46
3.32
2.99
0.77
0.54
1.99
3.60
4.74
1.99
3.39
23
8.12
FCF margin%
14.98
14.95
17.27
18.41
19.67
20.80
18.52
17.42
14.52
16.60
3.25
17.42
17.35
22
1.719
FCF / Net incomex
1.326
1.362
1.377
1.342
1.306
1.288
1.231
1.318
1.363
1.307
1.471
1.307
1.322
47
29.88
ROIC%
5.56
8.35
9.73
7.47
9.32
10.68
12.60
11.80
9.33
7.27
5.71
10.68
9.32
81
18.53
Return on equity%
0.40
0.40
0.40
1.58
2.95
1.07
0.41
1.42
4.13
3.31
11.11
1.42
1.25
55
21.23
Return on assets%
3.41
3.22
0.42
2.45
1.37
0.40
3.04
2.75
1.88
0.40
28.65
1.88
2.17
65
0.86
EPS¥
1.28
1.41
1.45
1.47
1.54
1.57
1.82
1.88
1.82
1.85
0.91
3.73%
4.74%
—
22.89
EPS growth%
23.44
21.02
23.92
22.54
25.15
24.23
25.03
23.07
21.34
20.74
10.12
23.07
23.25
85
0.76
Bookvalue per sh¥
1.64
1.80
2.11
2.43
2.73
2.85
3.35
3.94
4.55
4.64
1.19
11.20%
12.03%
—
0.94
FCF per share¥
1.19
1.08
1.13
1.22
1.21
1.27
1.24
1.12
0.98
0.96
0.61
(4.51%)
(1.20%)
—
0.98
Dividend per sh¥
0.99
0.94
0.91
0.97
0.85
0.83
0.81
0.77
0.68
0.62
0.29
(6.03%)
(5.44%)
—
18.69
Div yield (avg)%
5.47
3.02
5.00
2.84
3.84
5.49
7.79
4.98
5.21
3.43
11.17
5.21
4.99
30
21.21
Payout ratio%
16.24
17.09
19.63
20.06
21.06
20.66
18.09
18.07
20.34
20.45
23.88
20.34
19.84
84
0.806
Shares (diluted)B
0.817
0.814
0.887
0.981
0.924
0.869
0.961
0.939
1.041
1.147
0.780
4.42%
4.49%
46
9.32
Buyback yield%
16.79
18.10
20.20
22.68
21.48
19.25
21.53
21.50
18.96
18.32
11.72
19.25
19.73
51
1.476
D/E ratiox
0.965
0.936
1.013
0.986
0.889
0.878
0.807
0.844
0.746
0.806
0.574
0.807
0.883
54
1.423
Enterprise value¥B
2.009
2.271
2.542
2.926
3.214
3.362
3.956
4.111
4.304
4.170
1.494
5.35%
8.96%
67
1.355
LT debt¥B
1.413
1.281
1.390
1.448
1.340
1.257
1.169
1.246
1.370
1.282
1.414
(0.88%)
(0.79%)
69
Revenue
¥1.411B
0.30%
1.00×
Cost of revenue
¥866.9M
0.41%
1.01×
Operating expenses
¥201.3M
0.80%
1.05×
Spread over hurdle
11.60%