0.454
Revenue¥B
0.967
0.982
1.003
0.983
0.986
1.000
1.016
1.028
1.017
0.996
0.484
0.21%
0.36%
39
26.60
Revenue growth%
13.20
10.81
12.13
11.96
14.16
14.79
14.18
13.47
14.58
13.69
12.45
14.18
13.58
17
26.40
Gross margin%
29.91
27.65
29.71
28.58
27.40
27.92
28.42
30.55
27.62
28.05
23.07
28.05
28.23
5
16.55
Operating margin%
21.98
21.67
19.39
21.29
18.60
19.86
19.81
20.87
23.77
22.13
18.29
20.87
21.08
55
24.97
Net margin%
0.40
2.86
3.55
5.51
5.29
5.21
7.57
5.36
4.90
2.35
15.00
5.21
5.06
41
10.89
P/E ratio (avg)x
13.95
14.01
15.10
17.60
20.51
21.50
23.77
23.94
24.90
28.53
12.57
23.94
21.00
27
25.35
EV/EBITx
48.79
54.83
53.49
64.51
65.12
69.16
67.89
65.86
67.34
76.57
25.32
67.89
65.49
44
4.90
FCF yield (avg)%
14.58
11.71
12.89
10.04
11.51
13.78
14.29
13.29
14.54
13.33
16.36
13.78
13.31
58
24.89
FCF margin%
17.73
18.71
20.57
19.92
22.28
24.28
26.56
25.76
26.28
24.84
13.86
25.76
23.28
83
0.450
FCF / Net incomex
0.529
0.533
0.507
0.511
0.547
0.568
0.568
0.609
0.597
0.649
0.402
0.597
0.558
58
20.28
ROIC%
16.22
18.10
18.39
19.24
20.19
17.47
17.95
18.19
19.14
16.88
25.66
17.95
18.15
68
25.14
Return on equity%
9.89
8.64
8.80
10.58
9.44
9.47
6.58
5.53
2.94
1.70
15.35
5.53
8.72
70
20.65
Return on assets%
18.58
18.72
19.48
17.86
18.38
19.29
19.28
19.78
19.47
19.18
19.40
19.29
19.23
17
1.16
EPS¥
0.52
0.46
0.51
0.53
0.57
0.60
0.53
0.57
0.51
0.52
1.27
(1.71%)
(0.92%)
—
28.57
EPS growth%
8.91
7.73
7.59
9.75
9.70
11.11
11.13
13.26
12.50
14.44
28.79
12.50
10.43
29
1.31
Bookvalue per sh¥
0.44
0.45
0.41
0.42
0.39
0.34
0.33
0.35
0.35
0.36
0.39
(1.84%)
(2.35%)
—
0.65
FCF per share¥
0.57
0.59
0.62
0.57
0.63
0.69
0.74
0.81
0.75
0.79
1.25
4.34%
4.18%
—
1.16
Dividend per sh¥
1.39
1.37
1.42
1.51
1.59
1.41
1.31
1.19
1.11
1.04
0.32
(8.20%)
(3.90%)
—
29.94
Div yield (avg)%
15.46
15.92
13.83
15.82
18.65
18.29
15.95
14.36
12.62
13.36
20.98
14.36
15.64
66
11.45
Payout ratio%
16.84
15.49
13.28
12.08
15.01
14.20
13.73
11.09
11.32
10.30
12.21
11.32
13.51
49
0.419
Shares (diluted)B
0.629
0.736
0.738
0.846
0.998
1.101
1.071
1.133
1.191
1.357
0.423
6.33%
10.03%
94
24.60
Buyback yield%
11.02
8.98
10.09
12.49
14.52
12.28
13.42
13.26
14.08
16.47
7.64
13.42
12.87
58
1.396
D/E ratiox
1.164
1.108
1.076
0.952
0.918
0.853
0.835
0.918
0.917
0.968
1.115
0.917
0.935
47
595.1
Enterprise value¥M
929.8
900.3
806.5
757.4
767.3
778.8
767.7
699.5
744.8
741.5
417.1
(0.68%)
(1.72%)
18
0.273
LT debt¥B
1.450
1.744
1.733
1.924
1.954
2.310
2.475
2.933
3.395
4.061
0.401
15.75%
11.75%
84
Revenue
¥996.2M
0.36%
1.00×
Cost of revenue
¥697.3M
0.36%
1.00×
Operating expenses
¥193.4M
(0.18%)
0.95×
Cash and investments
15.96%
Spread over hurdle
(2.19%)