1.008
Revenue¥B
1.768
1.775
1.791
1.789
1.843
1.882
1.923
1.974
1.967
2.005
1.106
1.70%
1.55%
66
12.05
Revenue growth%
5.18
4.11
3.69
4.67
5.76
5.15
3.15
2.50
3.55
4.94
15.52
3.55
4.39
21
24.23
Gross margin%
22.47
23.04
22.23
23.68
26.16
24.85
27.48
25.74
25.72
24.12
15.11
25.72
24.49
95
24.02
Operating margin%
8.24
8.63
6.90
9.60
9.99
11.50
14.05
13.99
12.66
15.29
9.24
13.99
10.74
21
13.00
Net margin%
14.83
13.32
16.02
18.23
15.85
17.74
19.50
16.85
19.49
20.81
27.38
19.49
17.30
22
7.053
P/E ratio (avg)x
23.35
25.46
27.98
28.93
28.74
31.35
31.41
30.92
33.36
38.05
36.39
31.41
29.92
75
11.09
EV/EBITx
12.42
11.30
11.75
12.43
12.43
14.02
15.64
15.92
16.89
19.10
25.64
15.92
13.23
23
4.97
FCF yield (avg)%
20.00
18.40
19.06
18.81
16.78
18.88
16.37
14.72
15.98
13.89
26.02
15.98
17.59
21
24.20
FCF margin%
35.84
36.93
34.56
32.92
32.20
29.46
31.99
30.40
30.75
31.38
28.23
30.75
32.09
60
1.538
FCF / Net incomex
0.202
0.202
0.226
0.271
0.276
0.330
0.366
0.404
0.460
0.527
0.836
0.404
0.303
86
14.78
ROIC%
32.46
34.81
35.21
34.97
36.11
34.91
36.11
33.93
33.96
31.75
23.63
33.96
34.86
82
16.45
Return on equity%
11.09
13.21
15.56
13.11
14.63
12.42
13.98
15.99
14.28
13.86
14.85
13.98
13.92
74
22.69
Return on assets%
5.30
2.35
4.66
4.64
4.13
3.55
4.93
3.87
2.18
0.40
15.37
3.55
4.00
27
0.67
EPS¥
0.61
0.67
0.67
0.61
0.58
0.64
0.68
0.68
0.59
0.53
0.70
(1.92%)
(1.56%)
—
20.94
EPS growth%
19.42
18.01
19.19
21.53
22.29
23.27
23.61
26.02
23.92
25.59
14.98
23.92
22.78
33
0.35
Bookvalue per sh¥
0.98
1.09
1.23
1.13
1.27
1.37
1.35
1.33
1.39
1.30
1.25
0.41%
2.00%
—
0.24
FCF per share¥
0.79
0.86
1.03
1.06
1.21
1.39
1.59
1.57
1.83
2.02
0.83
10.84%
9.87%
—
0.62
Dividend per sh¥
0.32
0.31
0.33
0.34
0.31
0.30
0.30
0.30
0.27
0.29
0.56
(1.36%)
(0.06%)
—
8.89
Div yield (avg)%
16.29
17.04
19.10
18.65
19.86
19.89
20.85
21.82
21.68
19.40
2.52
20.85
19.63
65
24.58
Payout ratio%
23.47
22.79
23.37
24.03
25.10
25.57
28.17
28.68
26.90
24.58
27.99
26.90
24.84
51
0.999
Shares (diluted)B
0.751
0.801
0.784
0.828
0.723
0.625
0.665
0.579
0.505
0.532
1.040
(5.97%)
(3.31%)
64
25.71
Buyback yield%
6.14
8.15
7.45
10.03
7.29
5.10
4.15
6.67
4.94
4.26
15.29
4.94
6.41
54
0.130
D/E ratiox
1.987
2.158
2.291
2.206
2.432
2.379
2.617
2.813
2.640
2.792
1.110
2.640
2.405
18
0.087
Enterprise value¥B
0.872
0.917
0.922
1.053
1.053
1.228
1.183
1.288
1.410
1.580
0.248
8.46%
5.98%
59
0.538
LT debt¥B
1.143
1.092
1.094
1.039
0.965
0.940
0.910
0.939
1.003
0.978
0.183
0.26%
(1.31%)
74
Revenue
¥2.005B
1.55%
1.00×
Cost of revenue
¥848.2M
1.75%
1.02×
Operating expenses
¥501.1M
1.56%
1.00×
Goodwill & intangibles
22.19%
Spread over hurdle
45.77%