1.020
Revenue¥B
1.577
1.652
1.750
1.847
1.950
2.088
2.180
2.373
2.501
2.650
1.099
6.33%
6.26%
55
18.29
Revenue growth%
18.52
19.19
16.91
19.74
19.30
17.18
15.05
13.88
15.45
14.86
4.09
15.05
17.05
14
7.26
Gross margin%
2.93
3.70
1.69
0.40
1.07
0.40
1.99
2.48
4.45
6.40
29.04
2.48
2.24
61
3.91
Operating margin%
12.78
10.67
12.32
12.56
12.58
14.42
14.08
16.91
14.44
13.30
12.55
14.42
13.04
53
22.92
Net margin%
21.76
21.22
20.55
18.57
16.77
17.82
16.58
14.93
17.78
20.26
16.44
17.78
18.20
94
8.286
P/E ratio (avg)x
18.88
18.18
19.43
17.50
16.59
17.79
18.34
19.58
20.71
18.36
18.32
18.36
18.35
21
18.29
EV/EBITx
28.64
25.89
23.07
22.18
19.45
21.21
18.57
19.99
18.60
19.06
12.89
19.06
20.60
14
3.85
FCF yield (avg)%
15.48
17.92
18.59
19.94
19.72
20.57
20.06
22.90
21.09
19.86
9.41
20.57
19.90
55
17.52
FCF margin%
27.63
25.34
24.52
23.68
20.70
23.29
24.95
23.60
24.03
21.55
25.40
23.60
23.86
58
0.228
FCF / Net incomex
1.945
2.132
2.159
2.164
2.385
2.495
2.898
2.876
2.804
3.140
1.664
2.876
2.440
64
7.98
ROIC%
27.43
27.04
26.55
23.77
22.02
20.83
21.23
22.00
22.19
24.56
8.90
22.00
22.98
44
8.42
Return on equity%
11.68
9.05
7.22
5.34
5.78
8.69
8.04
8.32
7.14
7.64
6.56
8.04
7.84
64
15.99
Return on assets%
25.56
28.52
25.87
28.45
30.05
29.00
31.03
33.68
33.40
30.59
2.60
31.03
29.52
16
0.15
EPS¥
0.20
0.18
0.16
0.14
0.15
0.13
0.12
0.10
0.10
0.09
0.16
(10.49%)
(7.19%)
—
20.78
EPS growth%
25.51
24.48
22.70
20.38
19.56
20.16
22.05
21.23
19.01
16.21
12.42
20.16
20.81
16
0.11
Bookvalue per sh¥
0.18
0.21
0.20
0.23
0.25
0.29
0.34
0.36
0.38
0.41
0.10
9.80%
9.16%
—
0.05
FCF per share¥
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.06
0.06
0.07
0.08
2.95%
3.14%
—
0.19
Dividend per sh¥
0.14
0.14
0.15
0.14
0.14
0.15
0.14
0.13
0.14
0.16
0.04
3.39%
1.92%
—
19.58
Div yield (avg)%
18.81
16.85
17.51
14.63
11.67
13.62
11.89
13.51
16.40
17.98
10.58
13.62
15.51
79
29.36
Payout ratio%
2.19
4.44
4.41
1.42
0.40
0.40
0.40
0.40
0.40
0.40
28.18
0.40
0.40
72
6.139
Shares (diluted)B
6.268
6.341
6.930
6.703
7.269
6.932
7.525
7.403
7.114
6.741
6.385
(1.50%)
0.53%
7
21.42
Buyback yield%
9.99
10.97
9.11
10.32
10.72
12.24
9.70
11.97
13.79
13.37
6.14
12.24
10.84
71
1.369
D/E ratiox
0.175
0.176
0.164
0.165
0.167
0.158
0.167
0.164
0.155
0.138
1.374
0.158
0.164
94
1,161
Enterprise value¥M
148.4
165.2
156.6
162.9
167.6
154.6
166.2
147.4
151.8
159.7
960.5
(0.96%)
0.58%
43
0.985
LT debt¥B
2.300
2.418
2.430
2.555
2.575
2.746
3.210
3.524
3.517
3.533
2.042
6.53%
6.01%
18
Revenue
¥2.650B
6.26%
1.00×
Cost of revenue
¥1.855B
6.26%
1.00×
Operating expenses
¥589.5M
6.53%
1.03×
Cash and investments
15.17%
Spread over hurdle
43.03%