1.662
Revenue¥B
10.37
10.47
10.56
10.50
10.84
11.00
11.20
11.09
10.99
11.22
1.820
0.69%
0.70%
49
19.29
Revenue growth%
27.09
29.40
26.82
24.08
23.57
21.46
20.30
21.33
19.07
18.29
16.27
20.30
22.52
17
23.06
Gross margin%
11.34
9.56
6.65
6.65
7.46
7.83
9.32
9.22
9.10
10.79
9.76
9.22
9.16
90
17.65
Operating margin%
1.88
0.45
0.55
2.99
2.70
4.81
7.08
7.49
4.86
2.88
25.27
4.86
2.93
31
5.73
Net margin%
26.68
24.93
22.58
22.37
24.81
26.92
24.86
24.22
21.37
18.40
27.72
24.22
24.52
92
24.21
P/E ratio (avg)x
26.50
27.45
25.59
26.48
22.64
21.29
21.86
20.38
17.91
17.90
23.20
20.38
22.25
15
30.49
EV/EBITx
23.44
24.87
23.01
22.52
24.36
25.43
23.85
21.81
20.32
17.59
26.22
21.81
23.23
46
8.81
FCF yield (avg)%
11.72
9.93
9.42
8.17
10.49
10.33
7.69
8.74
9.62
7.31
25.78
8.74
9.52
61
10.56
FCF margin%
11.38
9.74
12.01
9.36
10.71
9.47
8.17
10.13
8.13
9.35
14.75
9.35
9.60
72
0.349
FCF / Net incomex
0.874
0.975
1.109
1.208
1.304
1.284
1.231
1.392
1.483
1.419
1.235
1.392
1.257
39
5.32
ROIC%
7.42
8.42
7.44
5.20
6.83
8.60
7.34
8.74
9.77
10.07
24.71
8.74
7.93
48
22.93
Return on equity%
15.85
17.04
18.68
16.28
14.62
13.11
11.95
9.10
6.69
8.97
27.69
9.10
13.86
14
21.19
Return on assets%
10.27
12.31
14.74
13.52
15.63
16.43
15.05
17.44
16.34
14.66
28.93
16.34
14.89
39
0.70
EPS¥
0.61
0.56
0.60
0.58
0.58
0.64
0.66
0.59
0.62
0.55
0.72
(1.01%)
(0.39%)
—
11.65
EPS growth%
10.35
9.05
6.50
7.31
5.30
4.08
3.41
2.24
2.33
0.40
7.83
2.33
4.69
56
0.59
Bookvalue per sh¥
0.58
0.61
0.55
0.51
0.46
0.50
0.48
0.51
0.45
0.46
0.37
0.28%
(2.62%)
—
0.11
FCF per share¥
0.20
0.20
0.23
0.27
0.27
0.31
0.33
0.39
0.44
0.44
0.19
10.54%
8.93%
—
0.27
Dividend per sh¥
0.15
0.18
0.18
0.19
0.18
0.20
0.19
0.20
0.21
0.22
0.79
3.18%
3.28%
—
4.05
Div yield (avg)%
16.80
19.53
18.49
21.07
20.20
18.93
20.04
20.80
18.98
21.87
20.12
20.04
19.78
75
25.38
Payout ratio%
14.87
16.39
16.06
17.21
19.21
20.68
22.82
21.65
22.96
23.70
26.40
22.82
19.94
73
6.657
Shares (diluted)B
8.710
9.410
10.37
10.97
11.11
10.96
11.39
13.20
13.67
13.22
7.027
3.54%
4.94%
31
22.22
Buyback yield%
12.55
10.01
9.91
8.63
11.17
12.26
11.22
13.95
16.78
16.26
3.64
13.95
11.74
51
0.151
D/E ratiox
1.461
1.256
1.172
1.244
1.350
1.228
1.109
0.966
1.037
1.082
1.223
1.082
1.200
63
2.100
Enterprise value¥B
2.717
2.881
3.105
3.149
3.673
3.663
4.276
4.116
4.294
4.398
7.697
3.67%
5.61%
59
0.854
LT debt¥B
0.585
0.639
0.646
0.603
0.576
0.593
0.665
0.715
0.815
0.756
8.411
5.61%
3.01%
58
Revenue
¥11.22B
0.70%
1.00×
Cost of revenue
¥7.857B
0.70%
1.00×
Operating expenses
¥2.182B
0.43%
0.97×
Spread over hurdle
(1.62%)