1.553
Revenue¥B
2.662
2.676
2.728
2.840
2.924
3.034
3.161
3.185
3.212
3.269
1.650
2.26%
2.42%
61
12.15
Revenue growth%
11.76
10.01
7.02
6.09
3.32
4.64
4.34
5.87
8.26
8.23
27.26
5.87
6.56
27
26.05
Gross margin%
19.94
20.03
17.58
15.10
15.49
14.87
16.10
13.78
12.23
13.46
3.58
13.78
15.29
27
17.12
Operating margin%
8.09
10.44
10.82
8.17
8.94
11.42
11.56
11.39
12.63
13.25
14.02
11.56
11.10
83
3.54
Net margin%
22.62
24.66
21.96
22.65
25.15
22.25
23.39
22.93
24.29
21.76
11.12
22.93
22.79
56
15.75
P/E ratio (avg)x
15.48
14.26
13.69
13.81
11.96
10.54
9.081
7.918
6.997
7.090
22.93
7.918
11.25
73
25.84
EV/EBITx
20.40
22.36
21.08
24.73
26.43
26.73
29.11
33.31
34.25
38.68
8.210
33.31
26.58
91
16.58
FCF yield (avg)%
5.37
5.28
6.53
5.52
4.75
3.24
2.16
2.30
0.47
1.13
5.82
2.16
4.00
15
19.02
FCF margin%
14.19
11.79
11.99
14.04
14.34
11.42
11.23
8.89
9.83
11.34
5.92
11.23
11.61
13
0.933
FCF / Net incomex
0.512
0.478
0.426
0.399
0.369
0.342
0.293
0.301
0.288
0.270
1.719
0.293
0.356
20
13.50
ROIC%
29.23
26.88
27.71
29.41
28.20
28.86
31.81
30.85
30.75
29.99
4.41
30.75
29.32
47
26.94
Return on equity%
2.90
0.40
0.40
0.40
0.40
0.40
0.40
1.17
0.40
1.71
16.02
0.40
0.40
45
22.59
Return on assets%
23.46
24.43
22.12
19.29
21.97
23.04
24.38
27.11
25.67
26.07
20.82
25.67
23.92
18
0.34
EPS¥
1.01
0.99
0.89
0.97
1.02
0.97
0.91
0.79
0.84
0.75
0.36
(6.14%)
(3.13%)
—
7.93
EPS growth%
11.39
11.98
14.79
13.12
14.61
15.24
16.64
14.12
14.71
16.45
4.36
15.24
14.66
65
0.65
Bookvalue per sh¥
0.59
0.56
0.55
0.59
0.66
0.62
0.70
0.68
0.69
0.70
0.76
1.22%
2.08%
—
0.89
FCF per share¥
1.03
1.11
1.06
1.01
1.13
1.20
1.24
1.23
1.28
1.48
0.76
5.56%
4.80%
—
0.36
Dividend per sh¥
0.85
0.94
1.03
1.03
1.14
1.21
1.22
1.27
1.32
1.45
0.27
5.01%
4.65%
—
21.93
Div yield (avg)%
8.47
7.52
5.12
3.80
2.50
1.69
0.40
0.46
0.40
0.89
19.35
0.46
2.09
60
2.58
Payout ratio%
7.62
8.98
7.94
6.44
4.95
6.83
6.02
7.91
7.22
9.37
10.56
7.22
7.42
57
1.470
Shares (diluted)B
1.397
1.307
1.214
1.061
1.110
1.001
0.892
0.854
0.920
0.907
1.507
(3.96%)
(3.93%)
55
10.66
Buyback yield%
24.89
25.84
28.32
30.56
28.35
28.78
27.02
28.61
26.75
26.29
21.91
27.02
27.67
10
1.137
D/E ratiox
1.119
1.247
1.435
1.706
1.639
1.694
1.735
1.666
1.771
2.002
0.503
1.735
1.680
14
1.778
Enterprise value¥B
1.658
1.530
1.579
1.387
1.515
1.421
1.279
1.343
1.337
1.267
0.165
(3.51%)
(4.07%)
5
2.610
LT debt¥B
1.269
1.350
1.349
1.376
1.237
1.262
1.142
1.204
1.187
1.074
2.290
(2.78%)
(2.04%)
37
Revenue
¥3.269B
2.42%
1.00×
Cost of revenue
¥2.289B
2.42%
1.00×
Operating expenses
¥683.8M
2.37%
0.99×
Cash and investments
16.52%
Spread over hurdle
(2.98%)