2.366
Revenue¥B
3.305
3.339
3.437
3.430
3.502
3.617
3.636
3.589
3.604
3.689
2.617
1.05%
0.99%
20
9.61
Revenue growth%
0.40
0.40
0.40
1.46
0.72
0.40
0.40
0.69
3.60
5.45
20.94
0.69
0.54
66
21.83
Gross margin%
17.93
15.05
17.41
19.45
19.74
20.07
22.94
25.24
24.92
22.53
18.46
22.94
19.91
86
16.91
Operating margin%
2.63
4.63
7.48
4.91
7.32
4.82
2.93
0.40
1.89
1.32
24.29
1.89
3.78
20
29.29
Net margin%
11.27
12.88
14.83
15.17
13.72
11.75
9.74
7.92
7.44
5.90
7.13
7.92
11.51
74
27.09
P/E ratio (avg)x
6.873
7.573
8.443
8.103
9.350
9.681
10.85
11.06
12.32
14.08
23.52
11.06
9.516
79
24.04
EV/EBITx
51.30
49.31
47.39
51.22
55.57
63.42
68.03
76.92
77.30
74.48
8.755
74.48
59.50
40
4.01
FCF yield (avg)%
9.01
8.46
11.09
9.65
9.71
12.69
10.15
7.39
8.47
8.46
6.49
8.47
9.33
92
14.09
FCF margin%
12.17
11.27
8.98
7.16
8.23
10.74
10.48
11.54
14.34
15.53
23.13
11.54
11.01
17
1.022
FCF / Net incomex
0.653
0.680
0.701
0.770
0.872
0.993
1.052
1.197
1.321
1.551
0.733
1.197
0.933
13
14.76
ROIC%
10.77
13.05
15.92
17.42
19.06
21.35
22.99
23.48
25.30
23.71
11.27
23.48
20.20
38
17.89
Return on equity%
16.39
15.39
16.84
18.93
17.89
18.15
21.04
21.25
20.38
20.90
3.06
20.90
18.54
94
24.03
Return on assets%
24.33
24.41
21.93
23.03
21.51
19.41
20.35
19.82
21.41
21.82
14.72
20.35
21.67
20
0.51
EPS¥
0.24
0.24
0.25
0.27
0.30
0.31
0.27
0.24
0.23
0.21
0.52
(6.56%)
(1.10%)
—
11.20
EPS growth%
10.39
10.26
10.41
9.44
8.85
7.23
8.40
8.78
9.49
9.92
3.73
8.78
9.46
86
0.69
Bookvalue per sh¥
0.40
0.41
0.42
0.41
0.41
0.39
0.40
0.34
0.32
0.31
0.94
(5.39%)
(3.76%)
—
0.45
FCF per share¥
0.27
0.28
0.28
0.27
0.26
0.29
0.29
0.32
0.34
0.34
0.36
5.52%
2.23%
—
0.53
Dividend per sh¥
0.49
0.44
0.47
0.43
0.42
0.42
0.44
0.41
0.40
0.36
0.53
(3.08%)
(2.37%)
—
26.84
Div yield (avg)%
6.98
5.73
4.77
7.30
9.75
9.26
9.56
7.36
7.51
10.38
24.74
9.26
7.44
39
27.30
Payout ratio%
33.04
32.36
30.02
31.18
32.76
34.97
32.21
29.99
31.73
33.43
13.90
32.21
32.28
78
1.265
Shares (diluted)B
1.541
1.510
1.640
1.779
1.957
2.301
2.375
2.507
2.435
2.666
1.272
6.37%
6.80%
28
15.31
Buyback yield%
25.36
28.10
27.92
26.92
29.85
31.71
34.21
35.10
32.67
31.03
2.80
32.67
30.44
43
1.207
D/E ratiox
0.813
0.790
0.801
0.798
0.871
1.047
1.157
1.284
1.517
1.567
1.713
1.284
0.959
6
2.334
Enterprise value¥B
2.331
2.157
1.917
1.655
1.663
1.560
1.566
1.439
1.373
1.477
1.142
(2.34%)
(5.83%)
86
3.305
LT debt¥B
3.099
3.391
3.303
3.518
3.548
3.531
4.030
4.320
4.996
5.102
2.954
7.54%
5.19%
6
Revenue
¥3.689B
0.99%
1.00×
Cost of revenue
¥2.124B
0.82%
0.98×
Operating expenses
¥727.8M
0.70%
0.97×
Spread over hurdle
68.00%