0.844
Revenue¥B
1.491
1.525
1.525
1.507
1.538
1.556
1.594
1.571
1.613
1.634
0.914
1.23%
0.80%
71
28.13
Revenue growth%
5.99
8.07
9.33
10.30
9.54
10.71
10.59
12.03
14.81
15.29
23.83
12.03
10.44
90
12.67
Gross margin%
11.22
10.60
10.85
9.24
11.39
9.56
7.40
7.38
6.86
8.13
18.76
7.40
9.40
54
15.28
Operating margin%
24.17
22.00
23.64
24.86
23.19
21.54
20.61
18.98
19.83
22.68
18.54
20.61
22.34
9
10.16
Net margin%
3.31
1.63
4.12
3.25
5.79
8.78
9.15
6.83
9.18
10.78
26.38
9.15
6.31
79
25.34
P/E ratio (avg)x
26.07
26.75
24.31
23.78
25.78
26.98
26.91
22.96
22.56
20.99
12.42
22.96
25.05
25
14.71
EV/EBITx
23.61
26.63
29.17
33.38
31.57
35.63
38.09
37.58
42.42
44.39
18.45
38.09
34.51
38
18.00
FCF yield (avg)%
20.21
20.13
20.72
22.21
23.25
20.28
22.54
20.50
20.17
19.57
5.77
20.28
20.39
9
28.14
FCF margin%
1.54
2.25
0.40
0.40
0.40
3.26
4.27
1.68
0.40
0.47
10.81
1.68
1.01
26
0.500
FCF / Net incomex
0.623
0.640
0.696
0.843
0.887
1.017
1.140
1.206
1.236
1.268
0.488
1.206
0.952
46
25.86
ROIC%
14.40
12.89
10.09
11.87
13.89
13.56
13.70
13.16
13.27
11.12
23.20
13.27
13.22
94
3.24
Return on equity%
3.31
2.87
5.30
5.55
4.08
5.02
3.52
5.63
8.42
7.58
19.02
5.63
5.16
60
10.76
Return on assets%
21.83
19.05
16.76
18.61
16.61
14.75
14.52
17.38
20.00
19.17
12.97
17.38
18.00
8
0.25
EPS¥
1.36
1.32
1.52
1.58
1.58
1.78
2.08
2.36
2.30
2.57
0.26
10.18%
6.37%
—
5.28
EPS growth%
22.61
24.23
22.00
22.24
22.11
24.69
25.71
26.55
28.81
26.58
2.58
26.55
24.46
40
1.13
Bookvalue per sh¥
0.71
0.68
0.72
0.71
0.69
0.63
0.68
0.73
0.69
0.69
1.11
0.14%
(0.64%)
—
0.98
FCF per share¥
0.35
0.36
0.38
0.41
0.46
0.47
0.56
0.62
0.61
0.60
1.08
5.42%
7.09%
—
0.59
Dividend per sh¥
0.48
0.45
0.40
0.43
0.38
0.33
0.31
0.33
0.34
0.33
1.03
(3.10%)
(4.74%)
—
23.92
Div yield (avg)%
17.33
20.29
22.91
21.59
19.20
19.85
21.55
22.78
25.41
22.44
22.75
22.44
21.57
73
5.22
Payout ratio%
16.58
17.34
15.50
16.32
17.19
18.90
21.46
20.66
20.45
20.76
21.88
20.66
18.12
40
0.957
Shares (diluted)B
1.110
1.103
1.033
1.097
1.148
1.263
1.240
1.286
1.114
1.097
0.938
(0.90%)
(0.74%)
68
9.01
Buyback yield%
26.90
26.69
26.26
28.06
25.15
24.81
27.50
24.59
24.23
24.13
22.64
24.59
25.71
22
1.153
D/E ratiox
1.504
1.490
1.472
1.379
1.268
1.385
1.309
1.237
1.355
1.367
1.541
1.355
1.373
21
0.998
Enterprise value¥B
1.101
1.151
1.285
1.289
1.482
1.684
1.705
1.955
2.111
2.324
0.800
9.42%
7.08%
8
1,103
LT debt¥M
368.8
356.9
403.4
445.3
471.6
455.0
432.6
442.4
427.0
468.8
287.6
(0.12%)
3.67%
89
Revenue
¥1.634B
0.80%
1.00×
Cost of revenue
¥1.007B
0.60%
0.98×
Operating expenses
¥281.2M
1.08%
1.03×
Spread over hurdle
(1.62%)