0.079
Revenue¥B
0.706
0.722
0.766
0.808
0.829
0.886
0.932
0.963
1.016
1.071
0.084
5.26%
4.65%
88
12.66
Revenue growth%
30.23
29.68
30.04
29.47
27.63
26.90
24.90
23.13
25.17
24.64
8.05
24.90
27.26
68
7.67
Gross margin%
25.70
26.51
24.84
24.57
27.25
26.39
25.93
25.11
26.24
25.08
7.95
25.93
25.81
56
4.30
Operating margin%
6.62
6.65
7.56
7.09
8.56
8.05
5.24
5.72
8.71
6.33
4.43
6.33
6.87
88
29.56
Net margin%
26.47
26.50
27.18
27.46
25.20
26.88
27.74
27.65
27.56
30.16
22.84
27.65
27.32
86
32.49
P/E ratio (avg)x
27.83
27.89
25.68
28.00
29.00
30.86
34.43
33.97
37.94
36.64
33.21
34.43
29.93
16
32.21
EV/EBITx
31.83
29.14
29.13
28.89
26.08
25.85
27.96
30.26
28.02
28.42
33.25
28.02
28.66
71
8.93
FCF yield (avg)%
21.51
22.79
20.23
21.84
19.52
21.62
21.05
21.02
23.00
22.36
13.79
21.62
21.56
45
2.52
FCF margin%
4.60
4.97
3.45
1.10
0.40
0.40
1.64
0.40
0.40
2.64
19.63
0.40
1.37
67
0.683
FCF / Net incomex
1.919
2.152
2.109
2.337
2.716
3.139
3.360
3.838
4.286
4.221
1.734
3.838
2.928
86
5.18
ROIC%
20.57
17.74
19.52
17.12
18.90
20.66
17.75
14.82
14.99
13.45
19.31
14.99
17.75
25
2.62
Return on equity%
16.06
16.19
16.81
17.67
17.30
17.10
15.96
18.70
19.61
17.18
23.05
17.18
17.14
30
26.12
Return on assets%
19.31
19.10
18.86
21.70
19.09
18.10
17.30
17.89
17.60
19.78
12.16
17.89
18.97
61
0.48
EPS¥
0.11
0.11
0.11
0.12
0.14
0.16
0.16
0.19
0.19
0.19
0.53
6.34%
6.72%
—
20.05
EPS growth%
20.03
17.06
16.66
19.55
20.32
20.27
22.84
20.72
22.88
22.52
15.42
22.52
20.29
52
0.23
Bookvalue per sh¥
0.51
0.47
0.47
0.52
0.46
0.42
0.39
0.39
0.37
0.40
0.34
(2.65%)
(1.40%)
—
0.54
FCF per share¥
0.45
0.42
0.40
0.38
0.41
0.42
0.43
0.45
0.47
0.52
0.47
4.90%
1.53%
—
0.49
Dividend per sh¥
0.46
0.49
0.53
0.52
0.52
0.54
0.53
0.47
0.44
0.40
0.23
(5.23%)
(2.10%)
—
17.58
Div yield (avg)%
19.96
20.47
20.90
20.02
17.55
18.83
16.70
13.89
13.99
16.45
18.07
16.45
18.19
22
2.49
Payout ratio%
18.84
20.59
21.43
23.03
23.72
24.66
22.75
22.52
24.23
26.36
25.37
24.23
22.89
58
1.081
Shares (diluted)B
1.226
1.152
1.193
1.320
1.386
1.267
1.305
1.406
1.494
1.318
1.074
(1.00%)
0.58%
30
3.60
Buyback yield%
12.45
12.43
9.70
9.42
10.95
11.21
8.33
5.45
4.38
4.76
20.65
5.45
9.56
56
1.172
D/E ratiox
2.407
2.361
2.786
3.222
3.296
3.604
4.160
4.079
4.824
5.326
0.549
4.160
3.450
19
0.203
Enterprise value¥B
0.625
0.719
0.761
0.825
0.930
1.045
1.016
1.034
1.137
1.262
0.754
6.28%
7.39%
35
0.415
LT debt¥B
0.195
0.202
0.204
0.185
0.197
0.206
0.203
0.217
0.209
0.224
1.008
2.61%
1.27%
80
Revenue
¥1.071B
4.65%
1.00×
Cost of revenue
¥618.6M
4.67%
1.00×
Operating expenses
¥124.3M
5.13%
1.05×
Cash and investments
20.63%
Return on capital
145.62%
Spread over hurdle
139.54%