0.601
Revenue¥B
1.169
1.186
1.172
1.185
1.174
1.183
1.214
1.216
1.229
1.244
0.618
1.16%
0.59%
86
17.41
Revenue growth%
34.11
35.40
34.32
32.35
30.90
30.86
31.41
31.11
33.72
34.70
13.65
31.41
33.03
17
5.42
Gross margin%
26.07
25.59
26.33
23.60
21.53
18.93
20.47
21.93
21.60
24.39
7.91
21.60
22.76
65
14.96
Operating margin%
5.23
6.73
5.74
4.56
6.96
8.63
8.11
10.00
7.81
6.02
9.62
8.11
6.85
69
15.87
Net margin%
14.45
12.26
11.89
14.29
15.45
17.70
16.14
16.92
15.48
17.74
19.94
16.92
15.46
69
18.03
P/E ratio (avg)x
37.37
41.35
42.23
48.54
45.81
53.35
60.31
59.95
68.98
64.07
33.31
60.31
50.95
8
8.758
EV/EBITx
47.95
52.39
53.86
55.91
55.28
54.18
58.02
62.89
63.96
68.02
15.13
62.89
55.59
77
27.75
FCF yield (avg)%
20.83
19.94
19.28
19.33
19.22
21.14
21.58
23.46
26.32
23.68
5.08
23.46
20.98
16
16.11
FCF margin%
25.56
24.54
22.82
24.25
24.23
26.55
25.57
26.64
26.03
24.72
2.47
26.03
25.14
32
0.869
FCF / Net incomex
1.819
2.088
2.138
2.149
2.206
2.144
2.405
2.607
3.082
3.467
0.367
2.607
2.178
8
12.07
ROIC%
16.57
16.86
16.70
14.94
14.11
15.00
12.99
10.48
7.85
10.08
8.87
10.48
14.52
45
5.66
Return on equity%
25.62
27.83
28.57
29.41
30.45
30.38
28.85
25.92
25.62
28.17
11.69
28.17
28.37
5
22.40
Return on assets%
2.51
0.40
2.79
3.11
0.51
0.40
0.40
3.23
5.55
3.32
25.34
3.23
2.65
57
0.20
EPS¥
0.35
0.41
0.41
0.40
0.44
0.42
0.49
0.48
0.46
0.43
0.21
(0.30%)
1.98%
—
29.04
EPS growth%
20.41
19.35
17.30
15.52
17.43
18.59
21.09
21.97
21.62
19.01
8.64
21.09
19.18
87
0.09
Bookvalue per sh¥
0.19
0.21
0.20
0.20
0.20
0.23
0.21
0.22
0.24
0.25
0.17
3.95%
2.27%
—
0.32
FCF per share¥
0.34
0.32
0.35
0.33
0.37
0.35
0.33
0.30
0.28
0.26
0.20
(6.47%)
(2.45%)
—
0.06
Dividend per sh¥
0.11
0.12
0.13
0.11
0.12
0.13
0.13
0.14
0.15
0.15
0.13
4.00%
3.41%
—
27.20
Div yield (avg)%
11.89
12.90
15.44
14.77
17.56
18.22
20.07
21.89
20.49
17.72
25.28
20.07
17.64
32
27.45
Payout ratio%
19.10
20.91
20.06
19.81
22.78
20.06
22.56
20.09
22.84
22.10
22.82
22.10
20.50
26
1.588
Shares (diluted)B
1.782
1.845
1.890
1.933
1.867
2.131
2.095
2.227
2.151
2.548
1.630
6.42%
3.24%
90
27.43
Buyback yield%
20.52
19.76
18.09
15.27
14.43
14.92
15.07
15.14
12.48
13.17
11.01
14.92
15.10
36
0.610
D/E ratiox
1.301
1.340
1.212
1.369
1.441
1.418
1.401
1.320
1.272
1.254
1.163
1.320
1.330
12
866.0
Enterprise value¥M
890.8
938.6
898.3
898.4
935.7
892.6
851.7
790.6
775.7
783.3
993.4
(3.49%)
(0.85%)
75
0.862
LT debt¥B
0.589
0.695
0.700
0.848
0.908
1.103
1.341
1.625
1.621
1.713
0.823
13.53%
11.52%
6
Revenue
¥1.244B
0.59%
1.00×
Cost of revenue
¥862.4M
0.61%
1.00×
Operating expenses
¥211.7M
0.55%
1.00×
Goodwill & intangibles
18.76%
Spread over hurdle
34.25%