0.168
Revenue¥B
0.676
0.700
0.742
0.795
0.835
0.866
0.913
0.947
0.990
1.035
0.173
4.38%
4.68%
6
18.04
Revenue growth%
10.52
12.55
13.04
11.83
11.51
10.06
10.80
8.37
7.42
7.15
19.01
8.37
10.66
85
3.42
Gross margin%
3.98
5.07
3.24
4.33
6.36
7.64
6.25
4.35
2.18
2.97
11.89
4.35
4.34
38
10.48
Operating margin%
5.18
5.26
2.67
4.94
5.51
7.87
8.73
6.28
5.14
6.08
2.99
6.28
5.39
66
25.91
Net margin%
7.82
7.09
8.30
9.21
11.38
9.84
7.63
9.18
8.67
11.45
2.95
9.18
8.92
87
6.728
P/E ratio (avg)x
45.19
46.01
51.06
53.07
64.40
65.02
76.53
89.13
94.65
106.3
21.07
89.13
64.71
38
10.84
EV/EBITx
12.35
14.53
15.28
17.78
19.13
22.17
25.84
28.71
29.03
32.08
18.86
28.71
20.65
73
23.49
FCF yield (avg)%
11.97
11.83
8.99
7.43
9.54
11.52
11.30
12.11
10.63
11.58
10.16
11.52
11.41
52
25.35
FCF margin%
7.56
9.63
11.71
13.60
10.95
8.92
9.44
6.99
6.75
8.90
25.45
8.90
9.18
72
1.388
FCF / Net incomex
1.015
1.062
0.952
1.065
1.146
1.216
1.129
1.073
1.040
1.127
0.575
1.127
1.069
81
2.21
ROIC%
14.03
15.64
16.23
19.01
16.36
16.55
14.49
15.97
16.39
17.63
4.67
16.39
16.30
67
4.00
Return on equity%
17.32
16.85
18.15
19.36
17.43
18.71
19.16
16.41
16.14
16.01
26.23
16.41
17.37
49
6.89
Return on assets%
15.38
13.87
11.00
13.05
10.94
9.89
10.76
11.11
8.91
11.67
13.17
10.76
11.06
19
0.25
EPS¥
0.21
0.18
0.17
0.15
0.16
0.17
0.16
0.17
0.17
0.18
0.27
2.77%
(0.81%)
—
15.41
EPS growth%
2.48
4.39
1.99
3.15
6.01
5.82
2.97
2.73
2.30
2.77
10.15
2.77
2.87
47
0.31
Bookvalue per sh¥
0.24
0.25
0.27
0.31
0.33
0.35
0.37
0.36
0.40
0.46
0.29
6.73%
6.50%
—
0.16
FCF per share¥
0.29
0.34
0.37
0.41
0.42
0.41
0.43
0.48
0.52
0.55
0.08
5.39%
7.44%
—
0.22
Dividend per sh¥
0.17
0.18
0.17
0.17
0.18
0.18
0.19
0.20
0.21
0.21
0.34
2.81%
1.52%
—
12.10
Div yield (avg)%
24.25
24.67
23.30
23.44
22.25
24.13
26.88
26.76
23.82
26.20
13.51
26.20
24.19
31
29.82
Payout ratio%
14.26
14.78
17.53
16.90
19.79
19.14
21.15
18.76
20.91
21.75
14.54
20.91
18.95
24
1.454
Shares (diluted)B
1.354
1.277
1.323
1.161
1.052
1.086
1.012
0.975
0.994
0.869
1.432
(3.77%)
(3.76%)
21
7.95
Buyback yield%
23.96
22.13
20.01
17.41
16.89
18.33
18.85
16.36
13.97
14.77
19.52
16.36
17.87
23
0.262
D/E ratiox
1.008
1.136
1.089
1.162
1.317
1.369
1.329
1.460
1.633
1.895
0.264
1.460
1.323
74
1.108
Enterprise value¥B
1.245
1.274
1.169
1.104
1.012
0.957
0.966
0.878
0.867
0.900
1.287
(2.31%)
(2.40%)
49
0.128
LT debt¥B
0.593
0.630
0.707
0.734
0.809
0.792
0.933
1.111
1.220
1.240
0.900
8.91%
8.16%
79
Revenue
¥1.035B
4.68%
1.00×
Cost of revenue
¥724.2M
4.68%
1.00×
Operating expenses
¥223.1M
5.30%
1.06×
Cash and investments
16.16%
Spread over hurdle
14.32%