0.890
Revenue¥B
0.927
0.973
0.999
1.037
1.110
1.162
1.223
1.266
1.350
1.385
0.924
4.53%
4.45%
73
17.92
Revenue growth%
7.81
5.60
3.35
1.96
4.25
3.01
1.28
4.08
4.14
1.78
28.95
3.01
3.71
43
23.90
Gross margin%
22.03
20.56
21.25
20.62
18.97
16.62
17.31
18.43
16.39
17.20
22.07
17.20
18.70
16
18.66
Operating margin%
4.68
5.22
2.22
1.53
3.04
3.36
5.17
5.60
2.78
2.39
25.05
3.36
3.20
86
4.35
Net margin%
11.76
9.44
11.40
12.73
12.27
10.34
13.13
14.76
14.31
14.54
15.33
14.31
12.50
64
30.93
P/E ratio (avg)x
27.53
31.83
30.15
32.88
35.10
35.90
40.96
43.27
47.97
51.93
21.46
43.27
35.50
72
11.93
EV/EBITx
34.26
30.70
33.82
31.49
31.06
33.35
34.06
32.45
33.03
31.87
21.88
33.03
32.74
63
9.10
FCF yield (avg)%
6.84
8.22
10.26
12.53
14.31
13.97
16.58
19.15
20.16
17.84
12.50
17.84
14.14
12
23.19
FCF margin%
5.99
7.36
5.11
2.29
2.52
3.78
1.44
2.04
2.65
1.26
12.73
2.04
2.58
7
0.639
FCF / Net incomex
0.886
0.870
0.874
0.920
0.937
1.029
1.011
1.217
1.240
1.310
1.737
1.217
0.974
49
2.20
ROIC%
24.65
25.27
22.56
23.46
22.06
24.15
22.96
20.83
17.88
17.35
26.70
20.83
22.76
90
16.72
Return on equity%
14.65
17.15
15.48
14.28
16.72
16.83
19.17
18.12
20.41
21.07
2.32
19.17
16.99
6
10.68
Return on assets%
6.73
5.56
7.66
10.30
10.85
10.16
13.07
12.49
11.10
9.09
22.49
11.10
10.23
12
0.17
EPS¥
0.50
0.49
0.41
0.41
0.44
0.40
0.37
0.36
0.30
0.31
0.17
(6.42%)
(5.55%)
—
15.99
EPS growth%
11.73
11.30
11.72
10.92
12.73
12.35
11.21
11.47
13.47
14.20
26.79
12.35
11.72
86
0.62
Bookvalue per sh¥
0.50
0.47
0.43
0.41
0.40
0.43
0.45
0.45
0.48
0.45
0.38
2.21%
(0.43%)
—
0.42
FCF per share¥
0.46
0.49
0.50
0.54
0.52
0.50
0.55
0.58
0.63
0.71
0.14
6.29%
5.35%
—
0.76
Dividend per sh¥
0.54
0.63
0.62
0.70
0.68
0.67
0.68
0.64
0.67
0.65
0.84
(0.82%)
1.99%
—
16.03
Div yield (avg)%
9.49
11.34
9.58
7.44
7.05
9.81
10.87
9.32
9.37
7.60
25.94
9.37
9.43
83
14.40
Payout ratio%
25.64
26.80
26.56
27.91
25.58
24.94
25.12
25.48
24.77
22.47
3.66
24.94
25.53
70
1.447
Shares (diluted)B
2.074
2.331
2.449
2.386
2.513
2.939
3.240
3.429
3.327
3.375
1.387
6.07%
6.25%
51
20.06
Buyback yield%
17.82
15.51
13.33
13.08
11.52
9.19
11.11
8.30
10.36
12.08
26.03
10.36
11.80
39
0.403
D/E ratiox
0.217
0.220
0.210
0.214
0.238
0.250
0.256
0.256
0.296
0.298
1.516
0.256
0.244
32
537.9
Enterprise value¥M
229.6
226.6
246.7
269.3
250.6
266.8
306.2
323.3
339.6
323.4
140.7
5.23%
4.50%
48
502.1
LT debt¥M
835.2
878.7
841.4
905.6
943.8
957.5
985.1
916.5
877.0
889.5
184.3
(1.18%)
(0.55%)
90
Revenue
¥1.385B
4.45%
1.00×
Cost of revenue
¥785.6M
4.63%
1.02×
Operating expenses
¥156.2M
5.14%
1.07×
Cash and investments
15.34%
Spread over hurdle
82.43%