0.404
Revenue¥B
0.794
0.842
0.879
0.914
0.970
1.021
1.076
1.131
1.187
1.273
0.420
5.59%
5.40%
14
6.51
Revenue growth%
8.60
9.38
7.49
5.17
5.07
4.72
7.35
7.77
5.98
3.52
28.84
5.98
6.66
67
4.07
Gross margin%
17.99
17.46
17.43
19.84
21.70
20.03
22.37
19.39
18.01
16.69
10.18
19.39
18.70
70
22.37
Operating margin%
27.67
28.58
27.76
25.42
22.94
24.79
26.68
29.26
30.71
30.77
18.96
29.26
27.71
17
23.80
Net margin%
12.21
13.47
14.33
13.47
13.87
10.99
9.48
11.76
12.61
11.01
26.97
11.01
12.41
22
33.77
P/E ratio (avg)x
22.82
24.24
25.75
26.80
29.91
35.18
35.39
37.86
37.53
39.43
37.89
37.53
32.55
78
7.989
EV/EBITx
18.19
20.31
19.72
17.81
16.94
17.42
15.72
14.06
14.94
13.23
16.56
14.94
17.18
85
21.75
FCF yield (avg)%
10.32
13.28
11.90
11.47
10.46
11.56
9.93
7.15
4.68
1.78
25.96
7.15
10.39
62
8.63
FCF margin%
11.15
12.16
10.28
8.45
10.82
9.80
9.34
12.13
12.88
10.33
22.60
10.33
10.58
77
1.612
FCF / Net incomex
1.092
1.155
1.143
1.108
1.227
1.370
1.329
1.463
1.589
1.743
1.120
1.463
1.278
17
11.97
ROIC%
4.82
3.87
4.56
3.29
6.04
8.14
6.19
5.05
6.02
5.89
13.21
6.02
5.47
80
6.54
Return on equity%
33.32
35.32
33.72
32.07
32.76
34.10
35.61
36.65
34.06
35.42
12.40
35.42
34.08
48
23.32
Return on assets%
15.50
14.20
17.15
18.83
17.32
18.28
20.02
22.62
22.53
22.65
4.11
22.53
18.55
30
0.14
EPS¥
0.37
0.41
0.41
0.41
0.41
0.43
0.45
0.50
0.49
0.56
0.15
6.36%
4.43%
—
6.00
EPS growth%
10.76
9.97
8.68
9.34
8.79
6.37
8.39
7.67
8.93
7.99
4.77
7.99
8.73
60
0.43
Bookvalue per sh¥
0.35
0.32
0.34
0.37
0.37
0.40
0.39
0.41
0.35
0.31
0.74
(3.37%)
(1.31%)
—
0.34
FCF per share¥
0.24
0.24
0.27
0.28
0.32
0.32
0.31
0.34
0.36
0.40
0.30
4.61%
6.12%
—
0.47
Dividend per sh¥
0.26
0.32
0.37
0.42
0.46
0.52
0.59
0.59
0.64
0.66
0.25
7.21%
11.49%
—
8.56
Div yield (avg)%
30.65
30.18
32.81
33.98
32.82
31.91
31.54
29.88
29.06
29.49
20.11
29.88
31.09
37
6.96
Payout ratio%
9.17
11.39
14.13
16.34
13.94
15.42
17.63
20.18
22.18
23.94
15.68
20.18
15.88
76
1.012
Shares (diluted)B
1.306
1.285
1.379
1.593
1.931
1.926
2.009
1.985
2.311
2.704
1.029
6.96%
8.70%
6
23.27
Buyback yield%
26.59
26.96
26.96
24.25
26.30
29.18
30.43
28.98
27.31
29.12
10.22
29.12
27.13
8
1.748
D/E ratiox
0.221
0.232
0.270
0.317
0.348
0.364
0.363
0.393
0.446
0.494
0.176
0.393
0.356
85
0.651
Enterprise value¥B
0.809
0.872
0.948
1.002
1.084
1.066
1.077
1.109
0.997
0.957
0.671
(2.47%)
1.64%
42
921.4
LT debt¥M
520.4
552.3
480.1
426.5
393.5
428.4
400.0
353.2
372.7
334.9
335.1
(3.17%)
(4.36%)
64
Revenue
¥1.273B
5.40%
1.00×
Cost of revenue
¥739.1M
5.09%
0.97×
Operating expenses
¥141.5M
7.16%
1.18×
Cash and investments
16.04%
Spread over hurdle
26.91%