0.396
Revenue¥B
1.155
1.223
1.267
1.318
1.348
1.386
1.454
1.498
1.576
1.644
0.411
4.05%
4.13%
54
18.96
Revenue growth%
12.32
14.56
15.88
16.65
18.09
20.17
20.42
21.93
22.50
21.05
2.39
21.05
19.13
27
13.93
Gross margin%
28.59
26.79
27.55
28.39
30.66
32.87
31.87
32.33
30.15
29.02
18.85
31.87
29.58
6
3.32
Operating margin%
25.04
26.92
24.82
22.97
25.18
25.49
23.15
24.57
25.02
24.92
12.64
24.92
24.97
30
22.37
Net margin%
11.00
9.94
8.46
5.68
6.75
8.34
10.77
13.10
11.49
10.73
6.20
10.77
10.34
62
28.46
P/E ratio (avg)x
14.93
17.72
19.15
22.44
24.42
27.80
31.09
37.54
44.60
53.08
28.57
37.54
26.11
41
11.63
EV/EBITx
51.62
55.65
64.57
77.67
77.99
88.62
98.33
103.0
104.1
113.1
8.151
103.0
83.30
78
11.56
FCF yield (avg)%
5.35
3.75
5.17
7.50
5.06
5.70
5.11
2.58
4.51
5.09
10.13
5.09
5.10
59
27.74
FCF margin%
16.65
14.23
13.39
12.47
9.83
10.90
11.82
11.17
12.00
13.54
22.64
11.82
12.24
10
0.310
FCF / Net incomex
1.551
1.629
1.653
1.580
1.501
1.626
1.451
1.393
1.500
1.601
1.288
1.500
1.566
44
25.86
ROIC%
12.37
9.87
11.55
12.84
13.94
14.78
13.95
16.51
14.82
14.68
16.71
14.78
13.95
77
22.78
Return on equity%
12.67
13.68
13.10
15.67
13.02
15.84
14.07
16.96
19.14
21.09
11.46
16.96
14.87
58
10.37
Return on assets%
7.81
5.89
8.03
7.79
5.54
3.14
5.34
3.22
2.90
1.52
28.95
3.14
5.44
35
0.64
EPS¥
0.36
0.31
0.30
0.29
0.28
0.24
0.21
0.19
0.17
0.19
0.72
(7.77%)
(6.44%)
—
4.13
EPS growth%
25.29
23.61
25.05
25.40
22.67
23.29
21.05
20.72
17.97
15.26
3.43
20.72
22.98
89
0.14
Bookvalue per sh¥
0.35
0.39
0.39
0.44
0.48
0.53
0.59
0.63
0.66
0.67
0.63
6.83%
6.75%
—
0.55
FCF per share¥
0.27
0.25
0.24
0.24
0.26
0.25
0.24
0.23
0.25
0.27
0.32
0.65%
(0.31%)
—
0.31
Dividend per sh¥
0.42
0.38
0.42
0.43
0.38
0.37
0.34
0.36
0.37
0.39
0.50
0.30%
(0.79%)
—
22.13
Div yield (avg)%
29.91
29.73
32.06
30.27
32.50
32.77
35.62
38.40
35.58
38.26
23.47
35.62
32.64
88
8.01
Payout ratio%
14.15
15.37
14.70
11.98
9.21
8.38
8.49
10.37
12.78
14.12
27.04
10.37
12.38
48
0.690
Shares (diluted)B
0.791
0.863
0.921
0.933
0.942
0.937
0.946
1.041
1.077
1.052
0.698
2.23%
3.95%
44
5.96
Buyback yield%
5.42
7.93
7.63
7.76
9.89
9.39
8.36
10.79
10.28
10.71
8.24
10.28
8.88
6
1.337
D/E ratiox
0.824
0.745
0.667
0.674
0.628
0.687
0.743
0.749
0.809
0.859
0.779
0.749
0.744
28
1.155
Enterprise value¥B
1.256
1.241
1.354
1.615
1.756
1.946
1.946
2.309
2.710
2.662
0.991
8.67%
8.68%
6
247.9
LT debt¥M
337.1
344.6
349.3
332.1
293.9
256.5
246.2
265.9
278.4
273.7
520.3
(1.41%)
(2.53%)
81
Revenue
¥1.644B
4.13%
1.00×
Cost of revenue
¥730.0M
4.16%
1.00×
Operating expenses
¥409.0M
4.36%
1.02×
Cash and investments
14.58%
Goodwill & intangibles
14.58%
Spread over hurdle
12.92%