1.354
Revenue¥B
0.784
0.799
0.822
0.865
0.897
0.920
0.953
0.993
1.024
1.062
1.463
3.43%
3.54%
35
25.12
Revenue growth%
10.07
9.33
9.15
11.22
8.28
9.40
7.00
7.11
6.60
3.63
23.87
7.00
8.71
36
17.65
Gross margin%
34.97
35.72
38.30
37.82
40.45
41.21
41.02
38.40
38.54
38.61
22.73
38.61
38.47
89
17.09
Operating margin%
10.04
7.94
10.66
9.09
10.16
8.21
7.52
7.17
4.51
2.48
6.72
7.17
8.07
28
7.79
Net margin%
15.61
15.33
14.43
15.13
12.90
14.25
11.50
10.65
12.79
11.65
8.97
11.65
13.58
81
13.12
P/E ratio (avg)x
19.00
21.00
22.16
25.39
26.29
26.01
29.14
32.87
36.38
38.65
32.50
32.87
26.15
58
18.40
EV/EBITx
40.58
44.70
51.43
54.63
61.42
71.53
76.56
76.62
76.24
72.36
19.21
76.24
66.47
85
17.14
FCF yield (avg)%
23.95
24.00
21.28
22.45
23.49
25.75
23.02
22.65
21.84
24.22
5.13
23.02
23.25
78
12.47
FCF margin%
0.40
1.78
3.56
5.67
4.05
6.38
6.61
7.03
4.18
2.58
17.89
6.38
4.11
82
0.396
FCF / Net incomex
1.875
1.855
1.842
1.714
1.784
1.717
1.724
1.806
1.774
1.870
0.885
1.774
1.795
87
10.12
ROIC%
2.71
0.40
0.40
0.40
0.40
0.40
0.40
2.85
1.25
3.69
7.89
1.25
0.40
28
21.99
Return on equity%
12.44
12.80
11.45
10.49
11.04
8.71
10.88
12.74
14.06
13.97
23.21
12.74
11.94
85
24.16
Return on assets%
18.94
20.53
19.09
21.42
19.99
17.50
17.44
14.84
17.12
17.40
4.77
17.40
18.22
44
0.86
EPS¥
0.61
0.64
0.60
0.61
0.64
0.68
0.76
0.69
0.69
0.78
0.89
4.06%
2.61%
—
17.92
EPS growth%
19.58
17.26
19.75
18.93
16.29
15.62
17.79
14.99
17.59
15.64
13.36
15.64
17.43
57
1.12
Bookvalue per sh¥
0.53
0.57
0.58
0.66
0.76
0.89
1.06
1.07
1.06
1.02
0.40
6.14%
8.55%
—
0.34
FCF per share¥
0.93
0.89
0.89
0.94
0.91
0.96
0.85
0.81
0.89
0.81
1.52
(2.33%)
(1.69%)
—
0.32
Dividend per sh¥
1.96
2.33
2.48
2.72
2.97
2.93
3.42
3.88
3.76
3.73
0.51
4.68%
8.12%
—
24.77
Div yield (avg)%
3.55
4.81
2.55
0.46
1.32
3.68
2.33
2.12
3.59
1.56
7.66
2.33
2.44
23
22.35
Payout ratio%
17.93
18.58
17.16
14.55
17.54
18.20
18.40
16.98
18.32
15.72
23.32
18.20
17.73
48
742.0
Shares (diluted)M
674.0
701.5
778.4
785.1
743.6
693.7
698.6
615.1
673.2
660.6
735.7
(2.34%)
(0.60%)
39
21.39
Buyback yield%
4.23
7.09
7.08
6.26
6.90
7.46
10.02
9.89
12.73
10.10
11.55
10.02
7.28
7
1.005
D/E ratiox
1.599
1.669
1.681
1.794
1.927
1.877
1.609
1.735
1.563
1.451
1.233
1.609
1.675
46
1.336
Enterprise value¥B
1.345
1.429
1.461
1.519
1.557
1.599
1.619
1.648
1.669
1.637
1.127
1.00%
1.93%
85
0.122
LT debt¥B
1.621
1.799
2.022
2.036
1.974
2.147
2.577
2.503
2.552
2.472
0.541
4.60%
4.72%
52
Revenue
¥1.062B
3.54%
1.00×
Cost of revenue
¥615.5M
3.21%
0.97×
Operating expenses
¥253.1M
4.03%
1.05×
Cash and investments
15.04%
Spread over hurdle
39.81%