0.259
Revenue¥B
0.718
0.739
0.765
0.788
0.825
0.878
0.914
0.949
0.999
1.026
0.273
4.46%
3.94%
40
11.22
Revenue growth%
8.61
9.79
8.46
9.79
10.08
8.47
9.76
7.34
4.75
3.26
20.79
7.34
8.54
86
18.80
Gross margin%
23.51
25.19
25.37
24.55
26.31
28.71
25.76
24.36
25.18
26.06
6.57
25.76
25.28
44
25.10
Operating margin%
4.95
3.87
5.50
4.94
2.21
1.18
2.87
0.98
3.09
2.89
26.73
2.87
2.99
8
2.09
Net margin%
9.04
9.94
7.43
6.48
4.56
4.99
6.23
4.67
3.11
5.59
14.58
4.99
5.91
76
10.72
P/E ratio (avg)x
31.92
36.23
39.50
37.68
44.23
49.33
57.16
66.61
64.05
64.24
37.42
64.05
46.78
25
21.50
EV/EBITx
10.67
10.98
11.47
12.67
11.38
11.66
12.93
11.54
10.35
9.107
29.04
11.54
11.42
8
17.07
FCF yield (avg)%
9.66
8.38
7.87
7.97
9.54
10.88
8.31
9.22
6.74
9.02
2.42
9.02
8.70
45
28.81
FCF margin%
9.56
8.67
9.77
10.39
11.34
9.12
7.72
5.57
4.01
1.66
27.41
5.57
8.89
10
1.366
FCF / Net incomex
0.560
0.504
0.508
0.481
0.492
0.422
0.427
0.396
0.353
0.366
1.230
0.396
0.454
66
9.29
ROIC%
16.52
13.76
15.95
13.19
13.14
10.97
8.91
9.52
9.86
12.72
19.24
9.86
12.93
56
11.76
Return on equity%
0.74
1.08
2.76
5.04
4.27
3.13
5.58
5.55
6.53
5.36
9.05
5.55
4.66
30
3.43
Return on assets%
5.63
8.24
11.11
13.93
13.60
12.99
12.48
11.42
11.46
14.04
27.63
12.48
11.97
34
0.09
EPS¥
0.41
0.44
0.50
0.53
0.57
0.59
0.71
0.71
0.82
0.97
0.10
11.27%
10.11%
—
20.65
EPS growth%
0.40
0.40
0.40
0.65
3.21
4.66
2.76
4.89
7.03
5.34
6.62
4.89
2.98
48
0.21
Bookvalue per sh¥
0.12
0.12
0.12
0.12
0.13
0.14
0.14
0.15
0.16
0.19
0.28
8.73%
7.00%
—
0.18
FCF per share¥
0.25
0.27
0.30
0.28
0.32
0.31
0.31
0.32
0.30
0.32
0.09
(0.10%)
2.00%
—
0.10
Dividend per sh¥
0.35
0.42
0.42
0.45
0.47
0.50
0.60
0.63
0.67
0.71
0.19
8.70%
8.61%
—
15.90
Div yield (avg)%
20.77
22.58
24.01
22.92
21.59
19.11
21.97
21.03
22.97
20.25
2.23
21.03
21.78
75
12.84
Payout ratio%
2.88
4.33
4.47
2.98
0.97
3.29
4.44
4.26
3.04
3.65
7.84
3.65
3.47
91
1.475
Shares (diluted)B
1.358
1.374
1.443
1.314
1.146
1.116
0.973
1.003
0.883
0.867
1.400
(5.42%)
(5.80%)
53
3.93
Buyback yield%
15.87
15.94
18.11
20.39
21.59
20.62
22.43
19.66
17.44
18.20
4.04
19.66
18.93
56
0.760
D/E ratiox
1.111
1.100
0.943
0.877
0.795
0.785
0.790
0.792
0.789
0.832
0.424
0.790
0.814
74
560.6
Enterprise value¥M
326.2
367.7
378.4
355.8
391.0
392.4
410.0
396.1
418.5
457.0
891.5
3.17%
3.00%
16
0.337
LT debt¥B
1.066
1.126
1.234
1.350
1.426
1.695
1.618
1.625
1.916
2.093
1.027
7.99%
8.34%
58
Revenue
¥1.026B
3.94%
1.00×
Cost of revenue
¥640.3M
4.27%
1.03×
Operating expenses
¥177.5M
2.95%
0.91×
Cash and investments
18.03%
Spread over hurdle
(5.73%)