23.09
Revenue¥B
30.21
30.05
30.15
30.86
31.43
30.81
30.16
29.81
30.05
29.83
25.49
(1.04%)
0.06%
71
7.33
Revenue growth%
26.29
28.05
25.46
27.26
26.56
24.32
23.44
25.33
22.77
22.64
24.98
23.44
25.39
72
29.16
Gross margin%
14.09
16.34
17.49
14.63
16.40
17.55
19.89
17.32
17.09
16.15
29.69
17.32
16.75
79
9.45
Operating margin%
1.28
0.40
0.40
1.81
4.13
2.47
4.00
6.37
9.33
6.36
21.45
6.36
3.24
49
6.27
Net margin%
13.19
10.22
8.01
9.83
12.78
12.46
11.52
13.73
16.24
18.82
16.95
13.73
12.62
20
27.85
P/E ratio (avg)x
12.22
12.82
13.73
13.79
12.95
13.83
13.49
15.30
16.15
15.32
11.62
15.30
13.76
57
28.62
EV/EBITx
22.23
22.10
21.03
22.87
20.83
18.76
17.36
16.80
14.61
14.12
33.88
16.80
19.79
90
2.04
FCF yield (avg)%
26.00
25.36
26.01
27.50
30.10
31.38
31.24
33.62
32.15
31.25
26.47
31.38
30.67
82
28.28
FCF margin%
3.85
3.25
4.63
4.36
5.12
5.54
6.62
8.01
10.84
10.84
15.89
8.01
5.33
51
1.213
FCF / Net incomex
0.607
0.597
0.555
0.572
0.516
0.532
0.476
0.490
0.477
0.432
1.221
0.477
0.524
83
10.69
ROIC%
22.19
21.13
19.99
17.79
19.98
17.61
16.50
17.78
19.01
20.11
12.06
17.78
19.50
24
23.32
Return on equity%
0.82
0.40
0.72
0.40
0.40
0.69
0.40
0.40
0.41
0.92
26.73
0.41
0.41
59
16.54
Return on assets%
32.71
33.21
35.17
32.65
34.78
32.55
35.31
34.12
31.69
29.21
19.90
32.55
32.96
45
1.88
EPS¥
1.92
1.79
1.62
1.51
1.56
1.59
1.75
1.85
1.70
1.78
2.07
2.61%
(0.33%)
—
27.46
EPS growth%
26.37
28.84
29.38
28.16
27.59
26.71
26.00
25.48
23.45
24.83
28.49
25.48
26.54
82
1.61
Bookvalue per sh¥
1.23
1.26
1.48
1.61
1.62
1.64
1.87
1.85
2.17
2.57
1.77
9.67%
8.99%
—
1.42
FCF per share¥
1.10
1.13
1.00
1.03
0.92
0.90
0.84
0.74
0.78
0.73
0.62
(4.61%)
(4.86%)
—
1.35
Dividend per sh¥
0.31
0.34
0.33
0.32
0.32
0.36
0.38
0.36
0.34
0.37
1.50
2.91%
0.62%
—
8.81
Div yield (avg)%
5.88
7.43
8.35
6.21
6.74
8.06
8.08
6.62
7.13
8.60
8.31
8.06
7.28
13
11.37
Payout ratio%
17.72
17.98
16.80
17.69
19.68
20.15
22.94
25.36
26.36
23.59
15.78
23.59
19.92
44
7.501
Shares (diluted)B
9.187
10.62
12.43
14.80
15.60
16.89
16.44
17.73
18.71
22.09
7.105
7.21%
9.00%
49
28.87
Buyback yield%
14.85
13.42
15.12
15.01
12.75
14.09
11.38
8.61
8.65
10.43
24.34
10.43
13.08
55
1.294
D/E ratiox
0.623
0.703
0.658
0.713
0.662
0.698
0.674
0.633
0.612
0.675
0.154
0.674
0.668
61
13.87
Enterprise value¥B
10.87
10.25
9.513
10.70
11.30
10.81
11.86
12.18
13.36
12.77
19.67
2.47%
1.49%
87
33.18
LT debt¥B
10.40
10.26
11.12
12.63
13.56
14.89
16.13
16.72
17.26
18.16
31.01
6.02%
6.65%
19
Revenue
¥29.83B
0.06%
1.00×
Cost of revenue
¥20.40B
(0.14%)
0.98×
Operating expenses
¥3.921B
0.44%
1.04×
Goodwill & intangibles
16.60%
Spread over hurdle
58.01%