2.017
Revenue¥B
1.880
2.003
2.119
2.253
2.339
2.488
2.588
2.759
2.925
3.035
2.237
5.35%
5.25%
67
3.58
Revenue growth%
6.57
4.68
4.13
3.69
2.91
0.68
1.00
1.01
0.40
3.19
6.74
1.00
3.05
74
17.43
Gross margin%
2.21
2.29
4.37
5.24
5.27
7.92
9.21
10.23
9.84
10.38
14.39
9.84
6.60
60
17.46
Operating margin%
21.65
22.15
24.93
26.13
24.41
26.35
25.78
26.50
27.12
24.86
13.50
26.35
25.36
16
17.17
Net margin%
18.67
18.46
20.02
19.18
21.00
21.75
24.05
25.12
26.91
27.59
27.34
25.12
21.38
31
11.80
P/E ratio (avg)x
35.01
32.00
35.13
35.29
36.78
35.15
32.61
32.90
32.81
36.95
10.62
32.90
35.07
89
22.87
EV/EBITx
33.61
38.93
41.72
43.25
48.80
51.68
62.23
73.64
87.99
96.08
9.581
73.64
50.24
94
20.92
FCF yield (avg)%
9.19
8.21
9.36
6.50
7.96
10.30
8.11
5.71
6.10
5.47
19.52
6.10
8.04
60
20.23
FCF margin%
1.75
0.40
3.23
5.08
7.09
5.53
6.79
7.06
4.98
4.73
4.83
5.53
5.03
44
0.961
FCF / Net incomex
0.600
0.608
0.632
0.666
0.625
0.609
0.516
0.456
0.467
0.419
0.562
0.467
0.604
14
8.79
ROIC%
6.11
3.71
4.08
1.23
0.40
3.12
2.43
0.56
1.99
4.16
25.67
2.43
2.78
80
11.68
Return on equity%
4.19
4.97
7.52
9.41
7.81
5.06
2.81
4.61
5.79
8.08
19.79
5.06
5.42
31
19.83
Return on assets%
17.40
20.38
22.22
19.35
21.23
21.35
19.40
22.36
21.99
21.14
2.23
21.35
21.18
89
0.43
EPS¥
0.08
0.07
0.08
0.07
0.07
0.06
0.06
0.06
0.07
0.06
0.48
(2.00%)
(2.64%)
—
24.45
EPS growth%
27.02
25.03
26.70
28.42
26.01
26.11
24.52
23.27
24.80
22.72
10.06
24.52
25.52
67
0.08
Bookvalue per sh¥
0.11
0.11
0.10
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.45
1.87%
(1.52%)
—
0.17
FCF per share¥
0.08
0.08
0.08
0.09
0.08
0.07
0.07
0.07
0.08
0.08
0.26
0.64%
0.52%
—
0.18
Dividend per sh¥
0.64
0.61
0.63
0.59
0.55
0.58
0.64
0.73
0.76
0.74
0.12
6.34%
1.71%
—
21.83
Div yield (avg)%
33.71
35.55
33.40
34.98
34.79
34.11
32.72
30.30
28.24
28.96
17.47
30.30
33.55
23
25.87
Payout ratio%
12.68
13.94
14.00
15.50
18.40
20.27
19.53
21.47
23.51
25.47
16.75
21.47
18.97
31
2.212
Shares (diluted)B
2.935
2.742
2.827
2.635
2.835
3.089
2.953
3.082
2.659
2.772
2.215
(0.45%)
(0.26%)
16
5.43
Buyback yield%
11.50
10.38
12.22
13.08
12.04
12.08
13.20
10.24
12.31
9.99
28.67
12.08
12.06
81
1.248
D/E ratiox
0.687
0.772
0.774
0.850
0.831
0.750
0.823
0.870
0.863
0.864
1.582
0.863
0.827
18
1.761
Enterprise value¥B
1.801
1.761
1.979
1.895
1.964
1.930
2.143
2.301
2.399
2.622
2.091
5.95%
3.68%
19
1.606
LT debt¥B
2.148
2.416
2.508
2.361
2.349
2.590
2.536
2.388
2.638
2.611
2.192
2.13%
3.46%
83
Revenue
¥3.035B
5.25%
1.00×
Cost of revenue
¥1.615B
5.55%
1.03×
Operating expenses
¥594.4M
4.71%
0.95×
Spread over hurdle
22.38%