0.463
Revenue¥B
1.770
1.753
1.786
1.806
1.793
1.794
1.851
1.833
1.879
1.926
0.486
1.45%
0.87%
84
16.28
Revenue growth%
22.46
23.62
26.18
23.80
23.20
22.57
21.51
19.18
21.74
24.23
26.32
21.74
22.88
92
4.66
Gross margin%
30.25
28.37
27.42
25.29
27.86
28.30
27.93
27.25
26.59
27.87
10.53
27.87
27.87
80
29.64
Operating margin%
23.95
21.05
18.82
18.15
15.32
13.68
11.93
13.87
13.73
15.97
28.17
13.73
15.65
86
13.98
Net margin%
30.89
31.47
31.49
33.03
30.57
30.78
33.44
35.62
35.18
37.11
17.30
35.18
32.26
37
29.93
P/E ratio (avg)x
68.34
67.94
66.93
75.42
79.83
86.13
98.90
102.4
100.6
108.5
26.77
100.6
82.98
77
31.40
EV/EBITx
21.20
21.43
25.49
27.85
28.36
30.07
31.14
32.79
32.02
32.61
24.77
32.02
29.21
63
26.12
FCF yield (avg)%
4.89
7.52
7.33
9.80
10.98
11.56
14.35
14.18
12.88
9.96
18.14
12.88
10.47
26
21.37
FCF margin%
18.04
15.04
14.57
16.16
17.28
16.50
14.56
13.19
15.43
15.96
8.23
15.43
15.70
65
0.375
FCF / Net incomex
0.784
0.818
0.938
0.951
1.021
1.015
1.016
0.955
1.116
1.290
0.431
1.016
0.985
25
16.17
ROIC%
17.86
20.25
19.71
17.75
19.21
18.45
21.04
23.54
24.24
23.16
19.24
23.16
19.98
76
7.10
Return on equity%
2.44
0.40
0.40
1.43
3.88
6.29
3.97
6.69
8.78
10.44
8.87
6.69
3.92
26
20.76
Return on assets%
16.21
14.72
15.86
13.10
14.43
14.29
16.97
16.71
18.64
18.64
17.11
16.97
16.04
14
0.24
EPS¥
0.33
0.39
0.42
0.48
0.46
0.45
0.52
0.53
0.55
0.54
0.26
3.14%
5.14%
—
17.68
EPS growth%
8.73
11.29
8.42
8.11
10.36
12.24
9.64
8.38
9.92
9.65
11.11
9.65
9.64
55
0.24
Bookvalue per sh¥
0.20
0.17
0.18
0.20
0.21
0.21
0.20
0.19
0.18
0.18
0.33
(3.07%)
(0.11%)
—
0.09
FCF per share¥
0.19
0.19
0.22
0.24
0.25
0.25
0.24
0.27
0.29
0.34
0.14
6.17%
8.08%
—
0.33
Dividend per sh¥
0.12
0.13
0.15
0.16
0.15
0.15
0.16
0.17
0.20
0.21
0.27
6.93%
5.20%
—
10.14
Div yield (avg)%
24.29
26.49
27.60
28.42
27.79
26.41
28.47
29.49
27.61
24.75
4.05
27.61
27.61
26
25.88
Payout ratio%
18.87
21.35
19.13
19.68
19.62
21.58
22.17
24.50
25.74
24.42
23.20
24.42
21.47
21
4.033
Shares (diluted)B
3.936
4.473
4.601
4.435
4.721
4.914
4.994
4.860
4.790
4.654
4.014
(0.29%)
1.78%
71
19.09
Buyback yield%
10.29
12.50
11.45
13.92
12.52
12.24
9.89
10.75
13.23
12.62
11.56
12.24
12.37
31
0.822
D/E ratiox
2.200
2.490
2.812
2.905
3.316
3.598
3.646
4.171
4.555
5.353
0.656
4.171
3.457
88
0.916
Enterprise value¥B
1.819
1.670
1.502
1.575
1.543
1.677
1.805
1.903
2.066
1.912
2.144
4.39%
0.60%
78
0.273
LT debt¥B
3.146
3.501
3.540
3.815
3.706
3.518
3.676
4.170
4.234
4.269
1.446
2.87%
4.47%
16
Revenue
¥1.926B
0.87%
1.00×
Cost of revenue
¥1.288B
0.72%
0.99×
Operating expenses
¥254.8M
0.31%
0.95×
Goodwill & intangibles
18.51%
Spread over hurdle
10.78%