0.273
Revenue¥B
1.164
1.167
1.148
1.181
1.192
1.193
1.220
1.208
1.196
1.212
0.289
0.33%
0.27%
14
27.10
Revenue growth%
10.63
11.45
9.38
6.83
8.98
8.48
5.50
7.06
7.74
10.09
16.00
7.74
8.73
6
3.59
Gross margin%
4.75
5.78
3.70
3.03
5.27
5.95
7.71
8.53
11.26
12.60
27.49
8.53
5.87
18
20.42
Operating margin%
5.56
3.04
3.80
1.28
0.40
0.87
3.04
2.70
3.65
0.78
9.47
2.70
2.87
38
27.93
Net margin%
23.41
22.18
24.13
24.10
21.66
20.84
19.25
21.64
20.49
22.53
9.17
20.84
21.92
68
37.90
P/E ratio (avg)x
18.34
18.21
16.92
17.47
19.13
17.44
17.73
15.68
14.63
14.06
23.69
15.68
17.46
17
6.540
EV/EBITx
17.12
19.28
18.27
19.82
20.01
18.96
18.85
21.43
20.60
19.21
22.81
19.21
19.24
77
4.60
FCF yield (avg)%
6.35
7.83
9.64
11.88
14.65
14.36
12.12
13.00
10.07
12.24
17.88
12.24
12.00
74
8.84
FCF margin%
4.29
5.41
3.46
6.46
5.77
5.70
4.22
4.73
2.01
2.74
22.05
4.22
4.51
8
1.486
FCF / Net incomex
0.202
0.189
0.177
0.206
0.236
0.263
0.275
0.264
0.279
0.316
0.742
0.275
0.249
77
22.23
ROIC%
3.15
0.40
0.40
0.40
1.85
0.40
0.81
0.40
0.40
2.52
19.25
0.40
0.40
6
10.66
Return on equity%
5.61
7.72
9.23
6.64
6.23
4.81
2.88
3.16
2.68
0.40
18.44
2.88
5.21
47
8.24
Return on assets%
5.22
7.51
5.92
6.64
4.27
3.41
0.66
2.06
3.38
5.51
16.19
3.38
4.75
62
0.36
EPS¥
0.12
0.14
0.14
0.14
0.15
0.15
0.17
0.17
0.18
0.19
0.39
5.46%
3.62%
—
26.14
EPS growth%
23.72
23.89
22.50
21.17
20.41
21.46
21.58
19.69
22.29
19.55
19.94
21.46
21.52
9
0.06
Bookvalue per sh¥
0.17
0.16
0.17
0.17
0.17
0.19
0.20
0.22
0.23
0.23
0.28
6.09%
3.19%
—
0.06
FCF per share¥
0.10
0.12
0.14
0.17
0.18
0.20
0.23
0.24
0.29
0.33
0.26
12.61%
12.75%
—
0.09
Dividend per sh¥
0.40
0.43
0.42
0.42
0.48
0.49
0.54
0.57
0.55
0.51
0.31
0.92%
2.82%
—
22.34
Div yield (avg)%
26.52
24.67
24.37
23.36
21.55
23.18
22.34
20.65
19.02
19.98
6.13
20.65
22.76
55
15.98
Payout ratio%
2.88
4.31
2.16
2.19
4.92
4.07
2.44
3.77
2.79
0.72
25.87
2.79
2.83
28
1.529
Shares (diluted)B
1.560
1.648
1.757
1.809
1.864
1.892
2.224
2.615
2.482
2.471
1.545
5.79%
5.36%
55
21.64
Buyback yield%
9.85
12.36
12.62
11.53
10.58
10.88
11.13
10.68
10.87
11.47
17.72
10.88
11.00
21
0.659
D/E ratiox
1.574
1.770
2.053
2.025
2.044
2.120
2.065
2.019
2.193
2.277
0.388
2.120
2.048
18
687.2
Enterprise value¥M
552.8
550.0
495.8
496.0
489.4
416.5
432.8
368.0
391.6
333.7
91.15
(7.37%)
(5.84%)
81
824.2
LT debt¥M
674.6
625.2
533.7
564.9
490.8
471.5
439.1
466.4
470.3
410.6
664.1
(3.50%)
(4.29%)
78
Revenue
¥1.212B
0.27%
1.00×
Cost of revenue
¥848.5M
0.33%
1.01×
Operating expenses
¥153.7M
0.54%
1.03×
Cash and investments
17.29%
Spread over hurdle
23.86%