0.628
Revenue¥B
1.479
1.501
1.572
1.596
1.673
1.732
1.751
1.817
1.852
1.893
0.696
2.49%
2.71%
49
16.10
Revenue growth%
17.98
19.53
19.53
21.99
21.42
19.95
21.45
20.45
19.02
18.72
22.88
19.95
19.74
24
2.25
Gross margin%
19.72
17.71
15.53
18.45
17.28
17.41
18.39
19.55
17.39
17.90
9.55
17.90
17.81
12
7.60
Operating margin%
7.20
6.00
7.78
10.51
9.73
12.55
11.75
12.47
10.96
12.00
22.45
12.00
10.73
75
18.82
Net margin%
11.27
12.87
11.62
12.24
9.40
11.41
13.60
12.56
13.97
14.87
25.15
13.60
12.40
54
29.07
P/E ratio (avg)x
5.236
4.998
4.459
4.329
4.788
4.805
4.658
5.010
5.355
5.320
19.65
5.010
4.901
29
21.33
EV/EBITx
42.38
44.88
47.83
54.09
58.33
57.92
64.50
66.91
66.37
65.13
18.76
65.13
58.12
67
9.86
FCF yield (avg)%
13.59
14.53
17.51
19.65
16.89
15.39
14.22
12.19
11.21
10.09
16.65
12.19
14.37
50
17.71
FCF margin%
23.33
24.48
24.38
22.55
23.79
22.38
20.45
21.21
23.76
24.77
2.09
22.38
23.55
43
0.404
FCF / Net incomex
1.882
2.006
2.089
2.505
2.750
3.194
3.714
3.986
4.561
5.049
0.502
3.986
2.972
88
27.59
ROIC%
3.21
4.35
2.77
1.73
4.20
3.63
3.99
2.54
0.40
0.40
24.48
2.54
2.99
30
23.91
Return on equity%
13.43
14.53
14.08
16.42
17.29
14.59
13.16
10.72
11.70
10.74
2.64
11.70
13.76
88
3.02
Return on assets%
5.68
4.94
2.80
4.31
5.58
8.12
6.37
4.76
3.95
4.55
11.73
4.76
4.85
94
0.12
EPS¥
0.32
0.33
0.32
0.29
0.27
0.27
0.26
0.24
0.22
0.25
0.13
(1.84%)
(3.06%)
—
15.38
EPS growth%
11.35
12.96
11.61
13.62
14.01
16.58
14.05
16.51
14.90
15.95
8.23
15.95
14.03
47
0.35
Bookvalue per sh¥
0.10
0.09
0.11
0.10
0.10
0.10
0.10
0.11
0.12
0.13
0.09
6.39%
3.84%
—
0.16
FCF per share¥
0.40
0.44
0.46
0.52
0.50
0.56
0.63
0.71
0.70
0.77
0.33
9.34%
6.03%
—
0.38
Dividend per sh¥
0.26
0.24
0.23
0.23
0.24
0.27
0.30
0.33
0.31
0.30
0.29
4.85%
1.66%
—
15.42
Div yield (avg)%
25.63
23.34
23.82
21.96
20.15
17.50
20.39
19.00
18.61
20.10
22.95
19.00
20.27
94
12.55
Payout ratio%
17.17
16.09
13.91
12.82
12.25
11.63
8.81
7.17
6.06
6.96
25.35
7.17
11.94
40
1.908
Shares (diluted)B
2.026
2.176
2.149
2.231
1.998
1.878
1.806
1.949
1.719
1.746
1.901
(2.66%)
(1.04%)
36
27.47
Buyback yield%
13.38
16.20
18.53
18.07
17.56
18.79
16.76
15.63
18.33
18.11
7.35
18.11
17.82
8
0.257
D/E ratiox
1.254
1.116
1.172
1.305
1.383
1.483
1.631
1.765
1.698
1.590
0.139
1.631
1.433
63
0.691
Enterprise value¥B
1.396
1.492
1.665
1.862
1.947
2.225
2.196
2.221
2.507
2.768
0.715
7.29%
6.60%
52
1.237
LT debt¥B
0.301
0.302
0.271
0.259
0.281
0.245
0.251
0.264
0.267
0.259
1.490
(1.65%)
(2.29%)
27
Revenue
¥1.893B
2.71%
1.00×
Cost of revenue
¥787.1M
2.44%
0.97×
Operating expenses
¥457.0M
2.82%
1.01×
Cash and investments
17.75%
Spread over hurdle
30.86%