0.786
Revenue¥B
1.719
1.769
1.761
1.761
1.738
1.771
1.749
1.718
1.715
1.729
0.818
(0.11%)
0.04%
21
20.92
Revenue growth%
1.75
4.36
5.96
2.96
4.68
4.36
7.28
7.17
6.78
7.53
8.49
7.17
5.32
72
29.87
Gross margin%
27.32
29.15
27.49
27.33
24.45
26.29
23.36
21.39
23.99
24.29
28.49
23.99
25.37
11
11.56
Operating margin%
21.96
22.69
24.01
22.72
19.94
22.15
24.69
26.82
26.60
25.40
24.13
25.40
23.37
9
13.00
Net margin%
17.30
18.75
17.76
15.32
16.77
14.05
15.35
17.53
17.70
16.03
22.61
16.03
17.04
71
12.38
P/E ratio (avg)x
15.00
15.71
16.81
18.91
17.48
19.73
19.50
17.58
16.16
16.94
36.86
17.58
17.21
55
24.37
EV/EBITx
7.515
7.249
6.490
7.093
7.786
7.813
7.853
7.936
7.226
6.983
25.17
7.813
7.382
16
17.60
FCF yield (avg)%
7.60
8.79
7.44
7.28
8.83
11.57
9.54
12.12
10.46
10.52
9.74
10.52
9.19
10
8.27
FCF margin%
23.14
22.14
20.59
18.84
20.87
23.01
21.18
20.53
18.58
16.33
16.97
20.53
20.73
74
0.968
FCF / Net incomex
0.993
1.063
1.177
1.269
1.425
1.418
1.393
1.607
1.691
1.762
1.152
1.607
1.405
69
19.97
ROIC%
21.06
19.37
19.39
22.26
23.49
21.14
19.82
17.86
20.30
17.38
17.21
19.82
20.06
11
3.43
Return on equity%
28.91
31.47
31.64
31.90
31.90
32.74
32.35
29.39
29.33
28.08
29.50
29.39
31.55
72
14.36
Return on assets%
9.57
7.28
4.29
7.08
9.70
6.90
5.46
5.81
5.40
8.24
12.81
5.81
6.99
34
0.15
EPS¥
0.52
0.50
0.50
0.51
0.53
0.56
0.55
0.61
0.70
0.73
0.16
6.52%
4.25%
—
21.96
EPS growth%
8.88
10.38
10.13
8.75
5.88
4.95
2.89
5.47
7.02
5.05
6.14
5.05
6.45
48
0.42
Bookvalue per sh¥
0.32
0.32
0.37
0.38
0.35
0.37
0.35
0.37
0.36
0.37
0.33
1.20%
3.06%
—
0.84
FCF per share¥
0.58
0.58
0.64
0.60
0.60
0.58
0.55
0.53
0.61
0.61
0.52
0.31%
0.60%
—
0.77
Dividend per sh¥
0.57
0.53
0.51
0.50
0.44
0.44
0.41
0.42
0.42
0.37
0.20
(3.17%)
(5.09%)
—
17.53
Div yield (avg)%
23.94
23.20
21.51
21.78
20.60
20.02
17.17
16.50
14.83
16.77
4.08
16.77
20.31
91
6.65
Payout ratio%
20.48
17.83
15.42
16.15
14.55
17.02
19.58
22.04
20.52
23.51
2.01
20.52
18.70
71
1.207
Shares (diluted)B
1.712
1.851
2.167
2.059
2.398
2.608
3.013
2.901
2.980
3.387
1.183
7.15%
6.99%
73
11.49
Buyback yield%
11.99
12.66
13.82
15.99
18.33
17.16
19.73
19.53
18.03
15.32
29.03
18.03
16.57
7
1.154
D/E ratiox
1.193
1.299
1.446
1.366
1.489
1.426
1.405
1.658
1.628
1.653
0.948
1.628
1.436
65
1.302
Enterprise value¥B
0.551
0.585
0.617
0.656
0.592
0.583
0.610
0.648
0.596
0.602
1.132
0.36%
(0.55%)
42
0.901
LT debt¥B
1.062
1.156
1.223
1.283
1.383
1.345
1.378
1.445
1.486
1.563
0.384
2.48%
3.65%
92
Revenue
¥1.729B
0.04%
1.00×
Cost of revenue
¥1.195B
0.08%
1.00×
Operating expenses
¥315.4M
0.25%
1.02×
Cash and investments
16.38%
Spread over hurdle
(2.40%)