1.286
Revenue¥B
1.130
1.186
1.229
1.296
1.365
1.437
1.473
1.570
1.662
1.692
1.437
4.38%
4.61%
66
27.45
Revenue growth%
18.47
18.01
19.90
20.73
19.41
17.60
18.65
16.34
14.65
13.56
3.91
16.34
18.24
40
29.00
Gross margin%
20.31
20.75
18.87
17.38
15.17
12.76
15.22
17.40
18.05
19.89
4.25
17.40
17.72
18
4.22
Operating margin%
5.15
7.16
7.67
9.39
11.99
10.98
12.31
10.79
13.27
15.67
9.42
12.31
10.89
53
6.69
Net margin%
0.40
1.33
2.19
0.40
0.40
0.40
2.33
1.25
2.72
2.00
25.46
2.00
1.29
51
35.19
P/E ratio (avg)x
13.06
14.23
16.16
15.82
16.01
15.70
16.71
18.53
22.19
23.43
17.38
18.53
16.08
46
7.010
EV/EBITx
25.19
22.91
22.27
24.45
22.62
21.72
22.24
23.79
22.23
22.89
13.12
22.24
22.75
48
4.61
FCF yield (avg)%
15.54
16.58
16.75
14.46
11.72
14.60
15.84
13.97
15.44
17.36
24.77
15.44
15.49
19
11.49
FCF margin%
21.52
24.02
21.67
22.54
20.65
21.70
19.38
17.95
15.39
13.99
25.28
17.95
21.09
32
1.669
FCF / Net incomex
0.329
0.318
0.336
0.342
0.343
0.342
0.360
0.384
0.405
0.474
0.196
0.384
0.343
85
2.09
ROIC%
17.97
16.00
17.33
14.86
14.48
12.69
12.16
13.77
10.92
13.05
21.49
12.69
14.12
28
3.24
Return on equity%
14.78
11.94
13.23
15.64
14.09
17.03
14.10
17.01
14.11
16.94
13.21
16.94
14.44
74
18.58
Return on assets%
18.34
19.60
16.63
14.50
15.10
13.15
14.88
14.67
13.64
15.46
13.92
14.67
14.99
24
5.59
EPS¥
4.02
3.79
3.90
4.34
4.33
4.19
4.50
4.37
4.79
4.77
6.18
1.98%
2.87%
—
28.72
EPS growth%
3.10
4.45
1.76
1.53
0.98
3.44
3.58
5.58
4.57
5.64
22.51
4.57
3.51
21
3.05
Bookvalue per sh¥
6.40
7.31
7.34
7.07
7.40
6.75
7.19
7.05
7.49
7.01
3.25
(1.07%)
0.76%
—
1.73
FCF per share¥
7.15
6.97
6.98
7.63
8.07
9.02
9.06
8.81
9.19
8.51
3.91
1.06%
2.62%
—
3.89
Dividend per sh¥
2.51
2.76
2.78
2.74
3.18
3.65
4.01
4.20
4.77
5.29
2.12
10.74%
7.52%
—
4.31
Div yield (avg)%
13.45
10.74
12.62
14.91
13.85
12.82
10.82
12.89
12.60
13.22
17.16
12.82
12.86
13
20.27
Payout ratio%
10.17
8.16
5.60
3.23
4.25
1.49
4.36
5.67
6.23
5.96
10.40
5.67
5.63
68
100.4
Shares (diluted)M
86.87
76.43
73.75
73.67
64.42
66.70
70.61
64.65
58.24
63.80
101.5
(0.19%)
(3.87%)
10
28.41
Buyback yield%
16.65
18.18
15.92
13.03
10.74
12.65
11.60
14.02
15.90
18.21
24.29
14.02
14.96
55
0.266
D/E ratiox
1.125
1.172
1.253
1.181
1.345
1.281
1.328
1.362
1.307
1.206
0.693
1.307
1.267
52
0.190
Enterprise value¥B
1.129
1.201
1.078
1.170
1.281
1.136
1.115
1.227
1.168
1.078
0.612
(3.39%)
(1.01%)
90
496.2
LT debt¥M
165.8
169.3
158.4
179.6
178.8
201.5
227.6
243.9
281.3
317.4
853.0
12.17%
6.14%
87
Revenue
¥1.692B
4.61%
1.00×
Cost of revenue
¥878.1M
4.61%
1.00×
Operating expenses
¥386.8M
4.39%
0.98×
Cash and investments
16.78%
Spread over hurdle
84.15%