0.644
Revenue¥B
0.978
0.974
0.971
0.993
0.988
0.999
1.032
1.026
1.042
1.058
0.706
1.39%
0.90%
56
19.72
Revenue growth%
6.91
9.35
12.03
11.75
10.44
10.03
12.21
12.97
14.43
15.82
8.48
12.97
11.89
70
6.81
Gross margin%
2.00
0.40
0.40
0.40
0.40
0.59
0.86
2.28
1.86
0.40
10.54
0.86
0.50
30
14.96
Operating margin%
25.36
23.80
21.51
19.65
16.85
16.46
14.87
12.20
12.79
11.19
20.49
12.79
16.66
43
4.95
Net margin%
5.05
7.62
5.77
4.90
6.11
6.63
3.89
5.39
6.55
6.16
4.90
6.16
5.94
57
25.71
P/E ratio (avg)x
8.832
8.705
9.611
9.047
9.571
10.01
10.50
11.44
11.80
12.48
25.53
11.44
9.811
23
23.27
EV/EBITx
33.38
35.48
34.72
33.98
35.10
38.72
44.97
43.76
47.64
46.63
14.16
44.97
37.10
19
14.51
FCF yield (avg)%
20.34
19.58
18.36
15.78
15.12
12.47
14.40
15.76
17.99
16.67
10.77
15.76
16.22
26
13.04
FCF margin%
28.53
29.97
29.25
28.73
30.14
30.65
32.02
29.44
29.07
31.23
21.59
30.65
29.70
62
1.193
FCF / Net incomex
0.738
0.670
0.639
0.605
0.618
0.590
0.647
0.589
0.539
0.522
1.520
0.589
0.612
15
3.45
ROIC%
8.22
8.91
10.56
13.46
12.95
14.27
11.86
10.42
10.83
7.93
20.28
10.83
10.69
14
11.03
Return on equity%
15.79
18.06
15.34
16.31
17.44
15.55
15.23
16.49
14.71
17.48
14.11
15.55
16.05
51
9.09
Return on assets%
0.40
0.57
2.61
1.57
1.25
0.40
1.84
3.68
5.78
8.13
11.45
3.68
1.71
32
1.12
EPS¥
0.74
0.78
0.91
1.01
1.18
1.27
1.27
1.33
1.41
1.68
1.16
7.28%
8.45%
—
25.34
EPS growth%
12.51
13.40
11.38
12.82
11.79
14.21
15.58
15.19
14.94
16.94
9.29
15.19
13.80
85
0.79
Bookvalue per sh¥
0.58
0.60
0.58
0.63
0.65
0.67
0.71
0.76
0.69
0.71
0.98
1.77%
1.00%
—
1.11
FCF per share¥
0.23
0.24
0.20
0.21
0.21
0.21
0.20
0.18
0.18
0.18
0.62
(3.53%)
(3.40%)
—
0.57
Dividend per sh¥
0.80
0.80
0.70
0.67
0.63
0.58
0.55
0.47
0.47
0.42
1.14
(7.52%)
(5.98%)
—
12.76
Div yield (avg)%
22.30
24.14
22.64
23.32
23.48
24.58
25.55
23.20
21.63
21.72
7.49
23.20
23.26
10
27.32
Payout ratio%
32.62
29.75
30.80
30.04
31.77
31.48
33.70
31.02
31.44
33.58
28.57
31.48
31.46
55
0.542
Shares (diluted)B
0.821
0.861
0.905
1.015
1.011
1.054
1.174
1.244
1.273
1.514
0.549
8.41%
8.16%
46
20.95
Buyback yield%
14.51
14.87
15.59
18.51
19.47
22.29
22.74
23.57
23.06
21.27
13.82
22.74
20.37
29
1.098
D/E ratiox
1.317
1.288
1.495
1.723
1.857
1.788
2.026
2.233
2.573
2.934
1.425
2.233
1.823
81
811.7
Enterprise value¥M
798.6
828.3
845.2
874.5
864.4
753.6
764.2
837.6
892.3
897.6
591.6
0.76%
0.83%
25
796.6
LT debt¥M
675.1
636.4
615.7
641.0
578.6
569.3
583.5
574.5
601.5
641.3
747.6
2.08%
(0.86%)
42
Revenue
¥1.058B
0.90%
1.00×
Cost of revenue
¥634.4M
0.84%
0.99×
Operating expenses
¥201.8M
0.90%
1.00×
Cash and investments
15.38%
Spread over hurdle
44.73%