0.465
Revenue¥B
1.250
1.302
1.394
1.469
1.561
1.644
1.769
1.922
2.025
2.131
0.489
6.42%
6.19%
64
21.40
Revenue growth%
12.22
13.01
14.70
13.66
14.26
16.87
19.07
17.42
15.55
14.23
18.56
16.87
14.48
75
19.56
Gross margin%
22.78
23.30
25.06
22.28
19.86
22.24
23.27
20.44
23.33
21.92
16.87
22.24
22.53
90
28.46
Operating margin%
8.41
9.88
8.79
6.66
5.74
6.66
7.46
9.30
7.10
4.33
22.39
7.10
7.28
90
15.26
Net margin%
25.80
28.16
30.85
30.18
32.35
33.15
31.80
33.32
34.48
36.54
23.32
33.32
32.08
30
25.73
P/E ratio (avg)x
14.77
16.29
17.75
17.49
19.80
22.45
25.45
27.39
27.64
30.44
32.05
27.39
21.12
16
24.35
EV/EBITx
48.23
49.36
53.50
54.77
60.15
57.70
57.65
55.73
53.82
53.25
25.05
55.73
54.30
20
20.55
FCF yield (avg)%
25.28
23.59
22.40
21.66
21.43
23.48
23.64
25.83
27.82
28.88
18.54
25.83
23.61
31
7.10
FCF margin%
23.69
20.97
18.32
19.09
20.44
21.66
24.04
22.01
21.83
21.33
15.07
21.83
21.49
26
0.354
FCF / Net incomex
0.231
0.251
0.225
0.244
0.252
0.272
0.248
0.275
0.281
0.249
0.481
0.272
0.250
62
4.12
ROIC%
13.33
11.49
11.11
12.55
10.07
7.46
8.68
11.33
13.21
14.66
19.72
11.33
11.41
76
24.61
Return on equity%
12.97
10.04
12.17
13.40
16.02
17.65
17.77
20.70
18.17
15.17
23.29
17.77
15.59
29
4.83
Return on assets%
26.00
25.23
23.10
21.53
18.90
18.11
15.67
18.49
16.33
14.93
26.94
16.33
18.70
80
0.47
EPS¥
0.26
0.29
0.31
0.32
0.30
0.27
0.23
0.25
0.27
0.24
0.51
(4.48%)
(0.96%)
—
15.87
EPS growth%
22.54
25.09
22.78
23.61
23.78
20.87
18.74
16.67
18.47
18.15
21.87
18.47
21.70
61
0.43
Bookvalue per sh¥
0.49
0.51
0.51
0.48
0.52
0.57
0.61
0.68
0.64
0.66
0.82
4.79%
4.32%
—
0.56
FCF per share¥
1.13
1.19
1.26
1.20
1.39
1.33
1.28
1.34
1.48
1.48
0.18
1.34%
3.09%
—
0.54
Dividend per sh¥
0.27
0.27
0.28
0.26
0.28
0.30
0.31
0.34
0.31
0.33
0.78
3.36%
2.27%
—
2.33
Div yield (avg)%
23.42
22.85
25.05
26.92
26.08
26.77
28.09
26.28
28.15
28.02
11.59
28.02
26.53
67
6.28
Payout ratio%
16.53
14.09
12.20
13.94
13.19
12.28
11.06
10.29
8.77
7.84
8.54
10.29
12.24
52
3.867
Shares (diluted)B
3.547
3.427
3.662
3.547
3.505
3.533
3.376
3.369
3.432
3.155
3.792
(2.08%)
(1.95%)
76
24.70
Buyback yield%
14.62
11.67
8.79
7.59
5.43
3.09
5.14
7.66
10.45
8.97
25.16
7.66
8.22
85
0.750
D/E ratiox
0.780
0.766
0.844
0.924
0.850
0.906
0.924
0.921
0.925
0.974
0.822
0.924
0.914
25
0.809
Enterprise value¥B
2.647
2.796
2.628
2.619
2.854
2.644
2.961
2.859
2.854
2.886
1.504
0.22%
1.93%
39
444.3
LT debt¥M
724.0
646.3
590.7
523.5
552.0
585.2
545.9
576.6
541.7
531.2
632.8
(0.77%)
(2.58%)
32
Revenue
¥2.131B
6.19%
1.00×
Cost of revenue
¥1.491B
6.19%
1.00×
Operating expenses
¥340.6M
6.10%
0.99×
Cash and investments
15.16%
Spread over hurdle
(4.05%)