0.581
Revenue¥B
1.138
1.117
1.124
1.141
1.151
1.140
1.167
1.151
1.154
1.141
0.636
(0.17%)
0.05%
49
2.50
Revenue growth%
4.79
2.88
4.72
4.36
2.14
0.40
2.40
0.40
0.72
0.40
21.33
0.40
2.27
18
7.86
Gross margin%
25.03
27.68
25.61
24.57
23.01
21.68
21.94
23.98
24.23
21.78
18.19
21.94
24.11
61
8.38
Operating margin%
2.69
1.96
3.39
5.92
4.12
3.70
2.53
3.83
5.51
2.61
4.85
3.70
3.54
57
21.82
Net margin%
6.15
7.33
9.71
12.65
12.31
14.42
16.67
15.87
15.68
16.42
20.17
15.87
13.53
77
32.79
P/E ratio (avg)x
16.98
19.04
19.09
17.99
19.54
19.80
21.16
19.86
21.03
21.88
28.85
21.03
19.67
24
32.73
EV/EBITx
34.18
33.37
32.34
36.31
37.10
42.20
48.15
53.59
51.92
55.58
26.74
51.92
39.65
92
2.27
FCF yield (avg)%
18.19
21.04
18.93
16.84
14.45
12.07
14.47
11.92
14.59
13.61
27.38
13.61
14.53
15
16.53
FCF margin%
14.92
12.90
10.26
10.88
9.63
9.63
6.91
5.45
6.39
9.02
21.66
6.91
9.63
20
1.491
FCF / Net incomex
1.107
1.148
1.160
1.123
1.222
1.335
1.335
1.214
1.153
1.024
0.124
1.214
1.157
77
8.21
ROIC%
11.16
11.66
12.72
14.31
11.51
12.84
10.38
9.45
6.95
6.14
15.68
9.45
11.34
94
14.29
Return on equity%
9.89
7.45
7.55
7.26
8.45
9.01
10.05
11.76
11.09
10.78
27.53
10.78
9.45
50
23.04
Return on assets%
25.18
25.97
25.39
27.78
29.68
27.81
28.56
27.37
29.76
29.19
13.87
28.56
27.79
40
3.05
EPS¥
3.92
4.19
3.65
3.79
4.00
3.60
3.17
2.70
2.70
2.48
3.12
(9.13%)
(4.02%)
—
10.38
EPS growth%
18.83
17.00
16.19
16.41
16.38
16.44
14.48
12.67
12.68
12.76
7.76
12.76
16.28
70
3.03
Bookvalue per sh¥
2.85
2.76
2.61
2.48
2.69
2.84
2.84
2.79
2.54
2.73
1.69
0.30%
(1.21%)
—
2.54
FCF per share¥
2.68
2.63
2.51
2.50
2.62
2.32
2.18
2.34
2.56
2.22
3.68
(3.21%)
(3.01%)
—
3.07
Dividend per sh¥
4.29
4.09
4.08
4.00
3.65
3.81
3.74
3.78
3.63
3.73
2.98
0.41%
(0.14%)
—
13.75
Div yield (avg)%
24.50
25.13
26.62
24.72
25.25
26.24
26.87
27.34
28.65
27.43
2.39
27.34
26.43
37
5.17
Payout ratio%
18.46
16.64
18.12
15.97
14.52
15.73
15.20
14.68
12.82
12.41
25.49
14.68
15.47
33
197.7
Shares (diluted)M
228.2
257.9
257.2
252.0
240.3
247.1
236.6
248.7
254.9
243.0
201.3
0.22%
0.05%
77
10.94
Buyback yield%
22.43
25.09
24.48
25.94
23.77
24.64
22.63
23.11
24.32
23.87
23.47
23.87
24.10
59
1.596
D/E ratiox
0.669
0.647
0.707
0.766
0.831
0.816
0.865
0.844
0.904
0.892
0.108
0.865
0.823
56
0.255
Enterprise value¥B
1.346
1.556
1.665
1.818
1.933
2.231
2.546
2.742
2.935
3.188
0.174
10.53%
10.24%
51
564.1
LT debt¥M
850.7
853.9
859.7
840.6
730.0
720.3
675.4
729.4
728.4
697.0
705.0
(0.92%)
(1.39%)
6
Revenue
¥1.141B
0.05%
1.00×
Cost of revenue
¥775.8M
0.15%
1.01×
Operating expenses
¥268.7M
0.01%
1.00×
Spread over hurdle
(6.29%)