0.932
Revenue¥B
0.696
0.735
0.789
0.834
0.912
0.970
1.047
1.135
1.232
1.330
0.980
7.85%
7.67%
45
23.93
Revenue growth%
5.00
3.23
5.82
2.99
1.42
0.40
0.40
1.29
1.65
0.40
4.29
0.40
1.53
27
24.33
Gross margin%
7.72
8.53
9.90
11.88
11.98
10.08
10.27
12.78
9.96
9.26
14.02
10.08
10.02
26
25.13
Operating margin%
19.91
19.56
17.84
16.06
14.16
11.96
11.10
11.65
14.59
11.78
18.74
11.78
14.37
8
24.30
Net margin%
11.53
13.00
14.21
12.31
11.09
9.87
7.63
5.50
3.73
6.06
3.98
6.06
10.48
65
6.235
P/E ratio (avg)x
11.76
12.20
11.94
11.06
11.72
11.08
11.80
12.23
13.12
13.01
18.57
12.23
11.87
61
17.69
EV/EBITx
18.75
21.57
23.47
22.97
22.93
24.00
27.85
25.87
29.68
29.25
28.79
27.85
23.74
59
7.76
FCF yield (avg)%
24.55
22.88
21.89
20.11
17.56
15.77
13.80
14.04
13.45
10.78
9.79
13.80
16.66
52
29.58
FCF margin%
11.96
11.81
13.17
13.39
12.65
14.11
13.33
12.32
10.01
7.48
13.42
12.32
12.49
63
1.705
FCF / Net incomex
2.107
2.192
2.273
2.242
2.071
1.924
1.994
2.100
2.185
2.107
1.435
2.100
2.107
24
28.25
ROIC%
29.62
26.81
28.07
29.60
29.27
31.65
32.25
32.17
34.41
35.89
22.41
32.25
30.64
35
19.47
Return on equity%
12.69
10.35
7.63
5.42
6.45
6.45
8.10
9.61
9.54
6.98
18.23
8.10
7.87
23
25.41
Return on assets%
22.39
23.92
22.29
21.83
20.25
19.61
19.34
19.71
22.06
24.55
25.72
19.71
21.94
45
0.86
EPS¥
0.42
0.40
0.44
0.43
0.46
0.41
0.44
0.43
0.43
0.38
0.89
(3.89%)
(1.52%)
—
24.50
EPS growth%
2.41
1.37
0.71
1.99
1.31
3.16
0.78
3.03
0.40
0.40
19.45
0.78
1.34
11
0.21
Bookvalue per sh¥
0.32
0.32
0.35
0.33
0.33
0.31
0.32
0.36
0.35
0.34
0.36
0.20%
1.15%
—
1.04
FCF per share¥
0.25
0.25
0.23
0.21
0.21
0.23
0.24
0.23
0.21
0.23
0.47
1.72%
(2.34%)
—
0.51
Dividend per sh¥
0.31
0.32
0.32
0.38
0.42
0.49
0.48
0.56
0.54
0.62
0.14
8.15%
8.47%
—
13.43
Div yield (avg)%
7.31
9.29
8.30
7.58
7.72
10.40
8.73
6.57
3.88
3.41
6.75
6.57
7.65
71
19.35
Payout ratio%
19.52
17.46
18.65
21.49
20.41
18.07
15.76
18.24
20.68
21.84
11.75
18.24
19.08
77
394.2
Shares (diluted)M
505.6
494.6
494.7
465.8
488.3
484.1
519.1
595.9
628.1
724.0
406.1
8.20%
4.34%
53
6.14
Buyback yield%
8.51
6.13
3.31
1.69
4.39
7.17
5.12
4.43
7.11
6.53
23.02
6.53
5.62
22
0.799
D/E ratiox
1.170
1.256
1.354
1.499
1.753
1.994
2.015
2.042
2.345
2.231
1.316
2.042
1.874
16
0.684
Enterprise value¥B
0.904
0.994
1.138
1.218
1.365
1.503
1.549
1.524
1.590
1.729
0.072
4.83%
7.88%
61
0.158
LT debt¥B
1.135
1.139
1.208
1.386
1.418
1.419
1.500
1.632
1.902
2.022
1.106
7.35%
6.92%
58
Revenue
¥1.330B
7.67%
1.00×
Cost of revenue
¥688.3M
7.74%
1.01×
Operating expenses
¥206.6M
7.61%
0.99×
Spread over hurdle
16.97%