0.630
Revenue¥B
0.607
0.637
0.683
0.736
0.772
0.824
0.880
0.943
0.971
1.012
0.691
5.55%
5.87%
51
12.11
Revenue growth%
7.22
5.55
3.42
5.09
2.17
0.58
2.99
2.25
3.35
2.18
3.66
2.25
3.17
12
29.99
Gross margin%
12.55
14.37
13.79
13.96
13.51
16.23
14.16
12.75
15.04
18.01
19.23
15.04
14.06
37
27.75
Operating margin%
14.42
13.21
15.03
14.64
14.46
11.62
12.54
12.07
10.77
8.08
9.34
11.62
12.88
13
9.61
Net margin%
25.33
25.78
24.11
22.64
22.04
22.84
21.90
22.93
21.11
19.25
4.15
21.90
22.74
78
27.28
P/E ratio (avg)x
28.06
33.09
35.77
40.40
40.17
40.30
40.82
41.22
44.27
46.62
34.13
41.22
40.35
87
31.91
EV/EBITx
27.79
25.96
23.87
25.42
24.33
27.04
25.32
25.36
23.08
25.01
11.20
25.32
25.34
41
26.74
FCF yield (avg)%
1.61
0.83
0.40
0.40
0.99
0.71
1.38
1.09
0.40
1.80
22.59
1.09
0.91
64
5.74
FCF margin%
18.66
21.38
23.15
26.11
28.93
28.03
28.08
30.91
28.26
26.84
20.18
28.08
27.43
72
1.722
FCF / Net incomex
0.348
0.317
0.329
0.340
0.320
0.299
0.282
0.272
0.256
0.294
0.738
0.282
0.308
83
5.92
ROIC%
15.78
17.65
17.97
16.36
13.89
15.98
15.62
14.64
11.95
13.10
9.26
14.64
15.70
93
3.29
Return on equity%
6.56
6.71
5.61
3.46
4.97
2.68
2.66
0.40
0.40
0.40
24.41
0.40
3.07
92
25.94
Return on assets%
28.86
26.89
24.97
23.84
22.84
24.36
25.64
23.98
22.74
22.73
5.94
23.98
24.17
48
0.33
EPS¥
1.10
0.95
1.00
1.02
0.90
0.87
0.89
0.80
0.83
0.72
0.36
(4.37%)
(5.36%)
—
21.38
EPS growth%
10.96
8.89
11.76
13.30
12.74
12.10
15.06
16.53
18.23
15.32
5.01
15.32
13.02
81
1.84
Bookvalue per sh¥
0.37
0.34
0.33
0.37
0.38
0.35
0.34
0.34
0.36
0.34
1.53
(2.16%)
(1.84%)
—
0.89
FCF per share¥
0.50
0.53
0.57
0.56
0.53
0.48
0.52
0.46
0.46
0.47
1.92
(2.56%)
(0.63%)
—
0.44
Dividend per sh¥
1.74
1.90
2.24
2.33
2.60
2.79
2.89
2.88
3.31
3.49
1.13
6.07%
8.16%
—
11.62
Div yield (avg)%
32.01
34.44
36.93
35.31
33.36
35.99
32.99
30.39
32.96
31.96
7.57
32.96
33.18
70
24.01
Payout ratio%
10.16
12.46
15.13
14.96
12.01
13.20
14.66
16.13
13.20
15.46
9.94
14.66
13.93
83
455.1
Shares (diluted)M
576.5
617.9
568.5
647.3
651.0
743.5
719.7
727.1
734.6
749.0
458.3
2.85%
2.56%
93
28.69
Buyback yield%
4.97
7.60
7.59
8.22
9.11
6.41
6.98
5.72
7.22
6.21
10.73
6.41
7.10
34
0.115
D/E ratiox
0.521
0.502
0.500
0.505
0.544
0.546
0.588
0.627
0.615
0.571
1.062
0.588
0.545
8
749.3
Enterprise value¥M
237.4
223.8
201.9
212.6
219.6
215.0
188.7
170.4
173.2
186.6
333.2
(3.20%)
(2.74%)
38
658.5
LT debt¥M
76.61
86.69
96.79
101.9
98.30
110.4
123.5
119.7
128.0
128.8
624.7
5.55%
6.51%
83
Revenue
¥1.012B
5.87%
1.00×
Cost of revenue
¥708.2M
5.87%
1.00×
Operating expenses
¥192.8M
5.91%
1.00×
Cash and investments
15.95%
Spread over hurdle
20.38%