0.049
Revenue¥B
0.817
0.862
0.889
0.910
0.958
1.007
1.059
1.081
1.104
1.139
0.052
3.52%
3.64%
85
17.76
Revenue growth%
4.69
2.33
1.28
4.12
5.73
8.59
7.39
5.19
2.53
5.21
16.00
5.21
4.94
38
7.14
Gross margin%
6.75
9.66
10.92
12.85
14.21
15.01
14.80
12.45
15.24
14.32
17.63
14.80
13.53
19
19.56
Operating margin%
19.27
16.32
17.72
16.40
19.15
19.23
18.07
20.29
17.80
20.19
12.24
19.23
18.61
56
18.83
Net margin%
6.07
6.03
6.84
4.54
7.52
6.51
7.84
10.35
8.02
7.21
14.32
7.84
7.03
77
11.99
P/E ratio (avg)x
18.12
20.54
23.20
26.13
25.42
28.27
30.70
31.44
30.64
31.77
18.61
30.70
27.20
79
10.99
EV/EBITx
35.22
35.70
35.47
32.73
36.05
37.63
37.25
37.83
36.76
34.26
14.81
37.25
35.87
38
21.55
FCF yield (avg)%
17.65
20.58
20.86
18.74
16.51
18.40
18.17
18.48
16.62
17.23
11.01
18.17
18.28
43
27.29
FCF margin%
0.49
0.40
0.40
0.40
0.40
0.40
0.40
2.84
3.36
5.81
15.93
2.84
0.40
17
1.377
FCF / Net incomex
0.288
0.247
0.263
0.275
0.243
0.224
0.243
0.233
0.244
0.241
1.340
0.241
0.243
87
8.13
ROIC%
7.09
4.46
7.14
8.26
6.87
8.33
10.30
11.85
12.05
14.57
25.74
11.85
8.30
46
3.99
Return on equity%
10.36
11.40
14.22
13.25
13.97
12.67
10.59
11.81
13.08
13.91
23.88
12.67
12.88
70
26.47
Return on assets%
22.91
21.89
20.01
19.42
18.64
16.55
13.80
16.39
14.58
15.07
29.94
15.07
17.60
40
20.31
EPS¥
30.73
32.01
30.11
31.43
31.56
27.13
25.64
26.58
23.74
24.67
22.16
(4.81%)
(2.06%)
—
24.63
EPS growth%
5.07
2.90
2.30
3.52
5.66
6.32
8.82
8.72
8.06
6.48
19.30
8.06
5.99
5
40.42
Bookvalue per sh¥
31.22
27.67
29.53
30.30
29.19
26.74
26.81
29.55
28.52
25.37
23.22
(2.76%)
(3.04%)
—
57.85
FCF per share¥
114.99
118.09
117.31
135.51
132.89
131.31
142.02
157.56
177.76
212.50
16.19
9.84%
7.51%
—
46.43
Dividend per sh¥
15.49
15.70
15.21
13.80
14.28
13.68
13.74
12.58
12.37
13.60
14.68
(0.98%)
(0.81%)
—
12.26
Div yield (avg)%
26.86
28.29
29.94
31.88
31.72
33.54
32.95
31.25
30.00
30.77
23.19
31.25
31.01
31
9.57
Payout ratio%
13.05
12.84
11.86
12.91
13.43
11.44
14.32
16.97
15.59
16.08
17.02
15.59
13.24
5
6.265
Shares (diluted)M
8.138
8.870
8.123
9.066
8.816
9.484
8.617
8.210
8.550
9.285
6.408
1.04%
1.16%
25
18.84
Buyback yield%
32.57
30.48
30.80
32.91
35.12
35.78
35.51
32.52
32.10
30.82
18.53
32.52
32.55
44
1.235
D/E ratiox
0.616
0.650
0.704
0.757
0.825
0.880
0.924
0.860
0.933
1.006
0.763
0.924
0.842
25
342.6
Enterprise value¥M
241.9
209.3
179.1
167.3
152.7
159.9
135.2
114.3
118.0
122.9
794.0
(4.26%)
(8.13%)
27
0.345
LT debt¥B
0.992
0.919
1.047
1.108
1.054
1.169
1.204
1.338
1.293
1.186
0.781
2.40%
1.51%
68
Revenue
¥1.139B
3.64%
1.00×
Cost of revenue
¥737.0M
3.80%
1.02×
Operating expenses
¥174.2M
3.25%
0.96×
Goodwill & intangibles
16.68%
Spread over hurdle
63.51%