0.203
Revenue¥B
0.990
0.987
1.017
1.037
1.069
1.056
1.059
1.092
1.091
1.098
0.220
0.53%
1.06%
76
19.52
Revenue growth%
30.21
27.74
25.55
26.09
26.62
24.01
26.98
25.40
25.42
24.09
26.04
25.40
25.82
31
3.18
Gross margin%
10.86
10.26
11.74
11.18
9.25
10.33
10.73
10.30
10.36
10.35
21.50
10.35
10.36
26
3.53
Operating margin%
11.52
10.49
10.27
12.69
13.14
10.21
9.02
10.04
11.69
11.48
20.26
10.21
10.99
23
25.97
Net margin%
21.93
19.51
19.15
21.79
21.05
21.13
20.27
17.27
17.06
16.63
24.33
17.27
19.89
59
18.10
P/E ratio (avg)x
6.553
6.392
6.728
7.158
7.432
6.787
6.744
7.316
6.911
6.222
16.73
6.787
6.765
73
25.73
EV/EBITx
16.67
17.47
16.37
17.57
20.15
22.13
24.08
26.17
26.48
26.29
25.75
26.17
21.14
52
4.81
FCF yield (avg)%
4.38
1.89
0.40
1.96
4.31
3.95
5.07
3.45
5.67
3.25
24.85
3.95
3.70
72
3.91
FCF margin%
15.66
16.91
18.58
18.83
21.48
21.89
19.40
22.33
23.97
22.90
23.04
22.33
20.44
57
0.926
FCF / Net incomex
0.309
0.325
0.289
0.265
0.272
0.269
0.280
0.304
0.275
0.259
0.866
0.275
0.278
44
24.67
ROIC%
26.48
23.77
23.58
25.41
24.85
25.39
25.15
23.54
21.58
22.15
10.84
23.54
24.31
95
14.40
Return on equity%
20.42
19.24
18.63
20.33
17.33
15.78
17.30
16.96
14.06
12.89
19.81
15.78
17.32
79
11.62
Return on assets%
20.31
22.20
19.88
20.89
18.63
18.05
16.97
18.00
19.23
19.19
14.18
18.05
19.21
52
0.27
EPS¥
0.63
0.64
0.57
0.60
0.62
0.58
0.57
0.59
0.62
0.58
0.29
(1.44%)
(0.84%)
—
3.08
EPS growth%
28.22
25.55
27.63
28.37
29.00
29.23
32.11
33.17
31.16
28.68
23.07
31.16
28.84
61
0.46
Bookvalue per sh¥
0.22
0.23
0.21
0.23
0.20
0.21
0.20
0.20
0.21
0.23
0.34
2.49%
1.29%
—
0.63
FCF per share¥
0.64
0.63
0.65
0.60
0.61
0.61
0.57
0.65
0.61
0.56
0.15
(1.61%)
(1.90%)
—
0.75
Dividend per sh¥
0.55
0.64
0.74
0.72
0.80
0.79
0.75
0.77
0.85
0.92
0.37
2.85%
5.49%
—
20.87
Div yield (avg)%
15.18
13.69
14.11
13.89
12.15
13.19
15.47
14.73
17.47
17.94
24.47
15.47
14.42
61
5.68
Payout ratio%
18.30
18.40
15.76
15.70
16.38
16.71
14.27
15.23
17.59
14.80
26.69
15.23
16.07
16
0.373
Shares (diluted)B
0.599
0.693
0.802
0.933
1.118
1.074
1.255
1.220
1.219
1.454
0.383
5.41%
9.94%
87
22.15
Buyback yield%
9.05
11.05
11.87
12.95
12.12
12.46
10.38
13.01
12.76
13.30
27.55
12.76
12.29
11
0.132
D/E ratiox
0.685
0.637
0.578
0.574
0.585
0.533
0.476
0.436
0.385
0.354
0.873
0.436
0.554
20
0.313
Enterprise value¥B
1.088
1.104
1.161
1.233
1.254
1.344
1.426
1.332
1.214
1.218
0.159
(0.58%)
1.09%
33
936.1
LT debt¥M
58.02
64.24
56.28
55.01
59.23
65.79
68.79
66.36
70.67
72.81
541.4
4.21%
2.05%
28
Revenue
¥1.098B
1.06%
1.00×
Cost of revenue
¥712.4M
0.85%
0.98×
Operating expenses
¥265.5M
1.32%
1.03×
Goodwill & intangibles
17.71%
Spread over hurdle
(3.25%)