0.887
Revenue¥B
0.611
0.663
0.717
0.791
0.850
0.934
0.997
1.100
1.199
1.314
0.919
9.10%
8.60%
8
15.26
Revenue growth%
8.85
7.44
9.43
11.52
14.22
15.15
14.79
13.99
15.81
15.75
22.24
15.15
14.11
26
8.00
Gross margin%
35.81
36.48
34.08
32.20
33.24
32.47
29.53
29.91
30.57
29.74
10.03
29.91
32.33
81
4.52
Operating margin%
8.46
10.89
13.35
11.89
11.63
13.78
16.64
19.24
16.47
15.28
17.23
16.47
13.56
25
2.23
Net margin%
6.82
8.48
9.50
8.63
11.27
12.29
11.80
13.51
15.96
17.01
26.02
13.51
11.53
82
20.26
P/E ratio (avg)x
36.50
39.16
41.05
39.46
37.40
42.14
44.86
41.56
45.35
50.53
31.89
44.86
41.30
69
34.86
EV/EBITx
46.66
48.29
46.47
53.73
54.96
52.70
62.71
74.33
74.03
77.26
7.700
74.03
54.35
25
11.41
FCF yield (avg)%
3.33
5.88
6.12
3.19
3.63
6.09
6.14
5.01
4.25
1.56
18.42
5.01
4.63
41
10.13
FCF margin%
9.23
11.55
11.17
8.99
9.77
7.17
8.51
6.62
8.21
6.91
18.96
7.17
8.75
83
1.148
FCF / Net incomex
0.537
0.537
0.615
0.630
0.699
0.798
0.920
0.990
0.960
1.029
1.465
0.960
0.749
38
26.81
ROIC%
19.87
19.07
17.28
14.62
12.75
14.55
13.82
12.89
10.00
7.23
19.62
12.89
14.19
16
14.01
Return on equity%
11.75
13.28
13.39
13.54
15.43
15.34
13.35
14.46
14.34
16.40
8.34
14.46
13.94
73
19.39
Return on assets%
18.09
20.30
22.63
22.91
22.69
24.60
26.22
25.01
23.37
22.99
27.30
24.60
22.95
88
0.34
EPS¥
0.29
0.28
0.32
0.35
0.38
0.36
0.40
0.43
0.47
0.43
0.36
2.27%
3.99%
—
12.85
EPS growth%
22.85
20.00
19.78
22.27
23.82
23.00
21.66
24.03
26.90
29.33
9.31
24.03
22.93
22
0.46
Bookvalue per sh¥
0.66
0.67
0.66
0.64
0.64
0.72
0.78
0.89
0.86
0.81
0.17
4.85%
2.45%
—
0.09
FCF per share¥
0.21
0.24
0.26
0.25
0.27
0.30
0.33
0.34
0.37
0.43
0.18
9.37%
8.18%
—
0.41
Dividend per sh¥
0.17
0.17
0.16
0.16
0.15
0.16
0.18
0.18
0.19
0.20
0.15
5.35%
2.50%
—
21.88
Div yield (avg)%
24.51
25.90
26.36
24.11
21.67
21.74
23.76
25.29
24.31
24.24
9.05
24.24
24.28
81
22.12
Payout ratio%
20.32
21.95
21.75
22.00
19.07
21.76
20.30
20.46
18.11
19.76
15.15
20.30
20.39
74
1.642
Shares (diluted)B
3.016
3.078
3.290
3.801
4.216
4.689
5.247
5.603
5.641
6.685
1.644
9.66%
8.43%
23
27.67
Buyback yield%
16.71
14.24
13.06
14.74
17.66
15.37
13.46
14.72
12.55
13.86
3.10
13.86
14.48
60
0.326
D/E ratiox
2.117
1.869
1.953
1.822
1.847
2.066
1.977
1.939
1.780
1.586
0.352
1.939
1.904
94
0.566
Enterprise value¥B
1.299
1.569
1.800
1.951
2.302
2.491
2.705
2.909
3.287
3.796
0.492
10.53%
12.89%
47
0.179
LT debt¥B
0.751
0.777
0.882
1.009
1.063
0.992
0.922
0.911
0.869
0.855
0.235
(4.26%)
2.11%
87
Revenue
¥1.314B
8.60%
1.00×
Cost of revenue
¥766.9M
8.29%
0.97×
Operating expenses
¥132.3M
9.36%
1.07×
Goodwill & intangibles
16.75%
Spread over hurdle
38.76%