0.678
Revenue¥B
1.534
1.570
1.619
1.654
1.661
1.661
1.714
1.724
1.729
1.791
0.733
1.52%
1.81%
20
18.99
Revenue growth%
4.82
6.80
4.37
4.65
4.45
5.16
7.31
8.10
7.93
7.83
5.94
7.83
5.98
92
20.50
Gross margin%
27.62
28.89
29.53
30.99
31.15
30.91
28.23
28.02
28.23
31.17
15.12
28.23
29.21
77
9.94
Operating margin%
27.15
28.86
26.88
26.76
28.32
26.79
27.87
25.17
24.19
24.50
25.18
25.17
26.83
38
25.00
Net margin%
22.42
23.41
24.09
21.95
19.25
19.36
21.29
20.08
20.66
22.29
8.51
20.66
21.62
88
26.13
P/E ratio (avg)x
12.27
12.09
11.85
11.23
10.83
10.22
10.16
9.690
9.681
11.06
10.64
10.16
10.94
87
26.59
EV/EBITx
18.48
19.30
18.60
16.12
14.47
13.93
12.78
13.19
13.78
13.73
29.91
13.73
14.20
39
10.66
FCF yield (avg)%
22.62
24.96
25.67
25.28
28.12
29.35
30.24
27.29
25.66
26.14
5.86
27.29
25.90
58
7.44
FCF margin%
18.16
20.33
21.25
19.55
19.62
20.57
18.53
19.46
20.29
18.92
13.52
19.46
19.59
67
0.517
FCF / Net incomex
1.591
1.538
1.531
1.608
1.696
1.893
1.906
2.023
2.100
2.107
0.380
2.023
1.794
57
14.84
ROIC%
25.38
26.49
23.63
24.33
23.52
22.23
20.81
20.33
18.84
20.04
9.06
20.33
22.88
21
25.48
Return on equity%
9.61
9.94
11.77
11.28
13.59
15.82
14.86
14.86
15.67
15.16
21.74
15.16
14.22
59
5.87
Return on assets%
17.41
19.69
18.83
19.83
19.33
20.21
22.79
20.96
19.72
20.53
2.15
20.53
19.77
65
0.50
EPS¥
0.58
0.60
0.68
0.73
0.79
0.90
0.92
1.01
1.07
1.12
0.54
7.19%
6.16%
—
21.65
EPS growth%
6.77
5.34
7.96
10.12
9.13
11.91
13.68
10.94
8.27
6.15
2.51
10.94
8.70
35
0.31
Bookvalue per sh¥
0.65
0.75
0.84
0.89
1.02
1.12
1.19
1.40
1.49
1.49
0.17
7.78%
9.05%
—
0.62
FCF per share¥
0.69
0.61
0.67
0.65
0.67
0.69
0.65
0.65
0.68
0.63
0.45
(1.07%)
(0.16%)
—
0.47
Dividend per sh¥
0.81
0.84
0.93
0.92
0.87
0.83
0.88
0.95
0.90
0.93
0.45
1.21%
2.23%
—
3.54
Div yield (avg)%
8.39
7.59
9.39
12.28
12.46
12.89
12.19
9.47
10.13
9.04
3.27
10.13
9.80
51
22.38
Payout ratio%
18.33
19.39
19.26
21.62
21.04
22.84
25.43
24.41
23.84
23.17
13.84
23.84
22.23
65
0.772
Shares (diluted)B
0.877
0.857
0.922
0.859
0.988
1.049
1.201
1.148
1.231
1.407
0.739
7.33%
6.10%
14
15.97
Buyback yield%
2.11
0.40
0.40
0.40
3.28
3.23
4.92
3.53
6.17
7.97
7.30
4.92
3.26
52
0.911
D/E ratiox
1.594
1.510
1.569
1.586
1.496
1.478
1.389
1.453
1.640
1.824
0.802
1.478
1.540
41
1.488
Enterprise value¥B
1.483
1.481
1.536
1.472
1.318
1.441
1.446
1.592
1.533
1.376
0.234
0.86%
(1.79%)
72
1.466
LT debt¥B
0.538
0.612
0.692
0.655
0.641
0.598
0.674
0.708
0.778
0.845
1.436
5.68%
5.71%
50
Revenue
¥1.791B
1.81%
1.00×
Cost of revenue
¥880.5M
1.49%
0.97×
Operating expenses
¥305.3M
2.44%
1.06×
Cash and investments
14.70%
Spread over hurdle
45.24%