1.307
Revenue¥B
1.454
1.457
1.454
1.437
1.465
1.499
1.470
1.481
1.500
1.508
1.381
0.58%
0.36%
55
15.73
Revenue growth%
26.54
26.85
29.07
27.16
27.78
24.85
23.17
20.96
22.95
24.92
23.23
23.17
25.73
13
20.43
Gross margin%
21.33
19.16
21.02
22.40
22.80
22.67
24.23
26.57
27.65
27.65
18.27
26.57
22.73
33
24.74
Operating margin%
22.80
21.05
19.65
18.82
18.32
20.83
23.44
22.52
21.64
24.49
21.96
22.52
21.35
31
20.14
Net margin%
8.12
5.68
4.32
3.35
4.19
2.15
1.54
2.59
1.51
0.40
19.47
1.54
2.97
16
24.10
P/E ratio (avg)x
33.64
31.10
33.10
33.26
36.48
33.47
35.50
40.07
40.76
42.06
15.13
40.07
34.57
88
13.19
EV/EBITx
20.28
18.03
16.54
18.28
18.15
17.25
15.88
16.49
16.22
15.92
32.29
16.22
16.90
19
28.86
FCF yield (avg)%
26.76
28.72
29.71
31.62
30.87
28.46
31.21
30.47
28.94
30.93
25.72
30.47
30.09
15
22.49
FCF margin%
19.97
20.84
18.11
16.08
14.69
15.19
13.53
12.80
11.30
12.92
9.56
12.92
14.94
25
1.073
FCF / Net incomex
1.195
1.361
1.235
1.146
1.095
1.046
1.102
1.000
0.937
1.044
1.734
1.044
1.099
92
21.99
ROIC%
24.38
27.03
25.60
25.50
26.84
27.15
26.96
24.18
22.72
21.85
23.00
24.18
25.55
56
5.26
Return on equity%
22.02
21.64
21.63
20.79
17.88
16.33
18.43
17.70
19.96
20.28
29.44
18.43
20.12
85
3.93
Return on assets%
20.26
22.03
22.07
22.58
23.24
24.66
23.81
26.76
28.44
25.58
18.28
25.58
23.52
73
0.40
EPS¥
0.42
0.41
0.46
0.45
0.46
0.43
0.46
0.46
0.41
0.46
0.44
(0.13%)
2.25%
—
4.79
EPS growth%
8.20
7.48
10.10
12.22
13.04
13.41
14.32
16.72
14.02
15.78
14.12
14.32
13.23
80
0.30
Bookvalue per sh¥
0.23
0.26
0.28
0.27
0.29
0.29
0.32
0.36
0.37
0.35
0.16
3.61%
5.19%
—
0.26
FCF per share¥
0.18
0.15
0.14
0.15
0.13
0.11
0.10
0.10
0.10
0.10
0.30
(5.26%)
(7.19%)
—
0.17
Dividend per sh¥
0.59
0.67
0.75
0.78
0.79
0.81
0.81
0.80
0.91
0.95
0.30
3.69%
5.58%
—
25.81
Div yield (avg)%
7.51
10.47
12.74
11.46
8.96
6.23
7.58
5.20
4.34
2.55
8.45
5.20
7.55
83
3.10
Payout ratio%
10.73
8.62
8.11
10.02
12.76
10.39
11.99
10.47
8.09
9.83
19.39
10.39
10.21
94
0.790
Shares (diluted)B
0.967
0.907
0.949
1.037
0.997
0.969
0.885
0.967
0.882
0.803
0.820
(4.24%)
(1.42%)
16
6.07
Buyback yield%
21.59
20.40
23.02
23.85
26.06
23.59
26.54
23.65
26.40
24.86
18.43
24.86
23.75
64
1.603
D/E ratiox
0.468
0.411
0.383
0.345
0.329
0.351
0.342
0.356
0.305
0.312
0.448
0.342
0.348
21
1.237
Enterprise value¥B
1.153
1.091
1.075
1.128
1.200
1.228
1.346
1.477
1.435
1.478
1.321
4.26%
3.61%
34
606.6
LT debt¥M
90.11
96.90
90.57
84.90
74.84
69.00
68.53
68.66
65.95
71.26
390.1
(0.98%)
(1.26%)
71
Revenue
¥1.508B
0.36%
1.00×
Cost of revenue
¥896.5M
0.46%
1.01×
Operating expenses
¥238.1M
(0.08%)
0.96×
Cash and investments
15.19%
Spread over hurdle
15.27%