0.620
Revenue¥B
1.014
1.034
1.038
1.034
1.055
1.073
1.057
1.042
1.037
1.047
0.646
(0.16%)
0.60%
84
15.76
Revenue growth%
20.68
23.54
21.78
21.42
22.68
24.83
23.96
26.93
27.40
27.50
21.42
26.93
23.75
45
17.18
Gross margin%
6.84
8.88
6.47
7.72
9.48
11.89
9.21
7.08
7.60
8.62
12.05
8.62
8.17
67
19.44
Operating margin%
7.66
5.37
6.32
5.30
6.08
4.68
2.72
1.23
0.40
2.01
11.06
2.01
4.99
23
23.88
Net margin%
21.52
22.79
23.64
21.10
23.54
23.36
22.78
22.28
21.68
23.92
4.23
22.78
22.79
75
7.347
P/E ratio (avg)x
11.45
12.40
11.24
11.74
12.25
11.21
10.77
10.20
8.935
8.465
12.21
10.20
11.22
20
7.339
EV/EBITx
12.29
11.54
10.26
10.26
10.05
9.958
9.015
8.862
7.893
8.374
17.39
8.862
10.01
24
11.66
FCF yield (avg)%
25.56
25.23
26.68
26.68
23.98
23.23
20.44
23.41
20.70
23.61
15.72
23.23
23.80
44
2.93
FCF margin%
8.06
6.42
6.32
4.71
3.90
4.06
4.46
2.24
2.32
1.17
28.75
2.32
4.26
72
0.402
FCF / Net incomex
0.614
0.611
0.571
0.524
0.492
0.519
0.493
0.519
0.544
0.501
0.803
0.519
0.521
43
21.34
ROIC%
31.20
31.68
29.61
30.30
28.02
25.94
26.86
25.38
23.41
20.71
14.21
25.38
27.44
42
26.77
Return on equity%
19.71
21.90
24.17
22.00
24.79
24.06
21.49
20.77
22.38
22.38
6.13
22.38
22.19
62
8.14
Return on assets%
17.61
15.24
14.36
14.31
15.04
17.02
16.89
15.82
16.58
17.44
21.61
16.89
16.20
53
0.12
EPS¥
0.62
0.71
0.75
0.80
0.74
0.77
0.78
0.87
0.84
0.91
0.13
4.24%
4.79%
—
10.02
EPS growth%
24.32
23.48
24.41
25.85
28.26
29.86
28.25
30.08
28.56
28.56
15.07
28.56
28.26
6
0.28
Bookvalue per sh¥
0.13
0.13
0.14
0.12
0.11
0.11
0.09
0.09
0.08
0.09
0.34
(5.50%)
(4.44%)
—
0.37
FCF per share¥
0.21
0.21
0.22
0.24
0.26
0.28
0.30
0.28
0.25
0.23
0.66
(2.28%)
0.45%
—
0.33
Dividend per sh¥
0.76
0.77
0.82
0.83
0.85
0.85
0.95
0.98
1.00
1.00
0.67
3.37%
3.27%
—
19.43
Div yield (avg)%
28.54
31.16
31.55
31.50
34.47
33.53
35.41
34.84
37.62
36.27
29.50
35.41
34.00
48
22.34
Payout ratio%
15.95
18.79
16.65
19.42
17.00
18.17
17.03
14.55
16.98
15.24
24.63
16.98
16.99
10
0.807
Shares (diluted)B
0.850
0.833
0.857
0.914
0.986
0.928
0.925
0.890
0.955
1.016
0.781
0.61%
2.31%
30
2.20
Buyback yield%
25.67
26.27
23.28
22.25
23.10
24.95
27.71
29.44
29.49
27.28
13.13
27.71
25.97
58
1.119
D/E ratiox
1.037
1.042
1.076
1.007
1.014
1.026
1.001
0.935
0.929
1.017
1.520
1.001
1.016
54
314.1
Enterprise value¥M
453.2
413.2
406.8
364.5
366.0
349.5
372.0
389.8
385.6
401.1
949.9
1.84%
(1.29%)
21
0.634
LT debt¥B
0.848
0.905
0.964
1.024
0.943
0.978
1.016
1.063
1.107
1.003
0.946
1.25%
0.90%
52
Revenue
¥1.047B
0.60%
1.00×
Cost of revenue
¥732.7M
0.60%
1.00×
Operating expenses
¥197.7M
0.83%
1.02×
Property and equipment
15.90%
Spread over hurdle
(3.50%)