1.768
Revenue¥B
0.866
0.925
0.989
1.055
1.150
1.223
1.305
1.413
1.500
1.593
1.875
6.72%
7.14%
11
5.43
Revenue growth%
26.47
25.34
25.29
26.98
26.56
24.77
25.27
23.51
22.66
23.69
14.43
23.69
25.28
65
13.83
Gross margin%
11.90
9.43
12.05
12.69
10.20
7.31
6.73
5.13
2.94
4.44
21.51
5.13
8.37
16
19.54
Operating margin%
3.12
0.40
0.40
1.84
1.36
0.40
0.81
0.40
0.40
0.40
24.13
0.40
0.40
94
17.53
Net margin%
7.30
6.45
4.66
4.89
5.45
3.28
4.10
3.42
5.29
5.95
23.44
4.10
5.09
23
21.57
P/E ratio (avg)x
9.105
9.345
8.876
8.758
9.403
8.789
8.530
8.377
8.166
8.041
32.42
8.377
8.774
41
10.53
EV/EBITx
25.76
25.77
24.29
25.32
23.18
21.92
22.46
21.12
22.84
22.84
21.64
22.46
23.01
38
24.06
FCF yield (avg)%
20.61
20.49
20.92
18.54
15.60
16.22
13.46
11.80
12.83
12.56
11.24
12.83
15.91
23
18.05
FCF margin%
20.47
22.74
24.47
24.58
21.99
19.65
21.33
23.08
22.92
25.72
25.39
22.92
22.83
29
0.963
FCF / Net incomex
1.212
1.300
1.262
1.353
1.360
1.504
1.670
1.644
1.491
1.515
0.890
1.515
1.425
91
22.39
ROIC%
15.19
17.01
14.87
12.91
10.92
13.46
11.85
10.96
8.09
5.20
14.79
10.96
12.38
36
23.14
Return on equity%
6.32
8.20
9.76
7.09
8.58
7.26
9.27
10.02
11.64
14.45
29.00
10.02
8.93
68
3.60
Return on assets%
11.57
13.30
11.05
9.86
8.66
11.42
11.11
12.70
13.19
13.15
22.62
12.70
11.49
21
0.54
EPS¥
0.59
0.59
0.54
0.55
0.49
0.43
0.36
0.33
0.34
0.34
0.58
(6.94%)
(5.02%)
—
27.22
EPS growth%
38.91
37.85
38.38
40.17
38.66
37.46
39.84
38.44
38.10
37.71
22.55
38.10
38.41
29
0.38
Bookvalue per sh¥
0.36
0.39
0.38
0.41
0.46
0.42
0.43
0.46
0.46
0.45
0.73
(0.12%)
1.27%
—
0.49
FCF per share¥
0.92
0.94
0.93
1.09
1.27
1.25
1.20
1.18
1.36
1.54
0.17
3.96%
6.96%
—
0.69
Dividend per sh¥
0.25
0.28
0.32
0.32
0.32
0.32
0.32
0.37
0.42
0.42
0.54
5.58%
5.18%
—
22.96
Div yield (avg)%
4.81
6.63
5.87
3.53
1.14
1.84
1.93
2.55
3.86
3.39
28.45
2.55
3.46
66
19.46
Payout ratio%
37.42
39.30
37.00
36.66
38.06
38.78
37.50
35.47
37.15
37.79
14.04
37.50
37.46
12
1.167
Shares (diluted)B
1.039
0.941
0.963
1.083
1.131
1.116
1.051
1.019
1.134
1.101
1.137
(0.53%)
0.83%
21
7.06
Buyback yield%
26.76
27.95
29.10
28.57
30.74
33.09
31.13
29.59
30.80
31.74
14.37
31.13
30.16
51
0.403
D/E ratiox
1.199
1.449
1.745
1.926
2.046
2.317
2.669
2.802
3.227
3.267
0.206
2.802
2.182
8
0.879
Enterprise value¥B
2.121
2.266
2.185
2.028
2.263
2.351
2.356
2.344
2.454
2.313
1.111
0.43%
1.70%
63
984.5
LT debt¥M
822.7
871.0
760.1
658.3
615.0
611.1
544.6
478.5
424.6
443.3
936.0
(6.34%)
(5.44%)
16
Revenue
¥1.593B
7.14%
1.00×
Cost of revenue
¥927.4M
7.12%
1.00×
Operating expenses
¥169.4M
7.80%
1.06×
Spread over hurdle
16.07%