0.817
Revenue¥B
3.035
3.051
3.181
3.288
3.394
3.474
3.500
3.606
3.680
3.715
0.862
1.82%
2.24%
54
8.59
Revenue growth%
10.84
8.46
6.35
6.91
7.50
7.86
10.16
8.88
6.42
5.77
8.99
7.86
7.68
83
10.83
Gross margin%
0.40
0.40
1.67
0.40
0.42
1.70
1.13
1.93
4.58
3.87
26.92
1.93
1.40
56
8.94
Operating margin%
28.23
25.29
27.15
29.59
29.98
31.10
30.40
27.85
28.39
25.93
11.08
28.39
28.31
61
29.37
Net margin%
10.92
8.19
10.17
13.15
13.17
13.80
12.93
10.78
8.77
11.01
12.37
11.01
10.96
11
8.167
P/E ratio (avg)x
13.24
11.51
10.45
10.27
10.04
8.643
8.725
8.959
8.567
7.937
26.01
8.643
9.499
43
18.53
EV/EBITx
7.345
6.904
7.795
7.911
8.544
8.843
9.042
10.09
10.71
12.12
37.08
10.09
8.693
59
22.62
FCF yield (avg)%
13.88
12.33
11.27
12.07
12.28
12.54
14.52
13.31
15.04
13.63
8.74
13.63
12.93
18
8.67
FCF margin%
13.39
13.48
13.69
14.20
13.02
12.42
13.91
13.61
15.38
12.39
4.90
13.61
13.54
6
0.992
FCF / Net incomex
0.744
0.776
0.681
0.701
0.635
0.640
0.611
0.607
0.623
0.680
1.312
0.623
0.660
75
14.13
ROIC%
17.79
15.94
18.45
17.95
16.55
18.69
19.20
17.38
18.57
20.03
23.80
18.69
18.20
59
10.94
Return on equity%
17.92
20.20
22.00
23.98
21.69
23.97
25.45
27.04
24.31
22.34
24.56
24.31
23.15
9
27.28
Return on assets%
23.58
25.96
27.68
25.67
23.32
23.69
23.48
23.64
26.10
27.79
4.88
23.69
24.68
8
0.08
EPS¥
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.11
0.11
0.09
3.40%
3.30%
—
22.04
EPS growth%
24.61
23.30
26.04
24.45
24.05
25.79
25.57
23.84
22.50
23.46
15.78
23.84
24.25
64
0.18
Bookvalue per sh¥
0.24
0.24
0.24
0.23
0.24
0.25
0.27
0.25
0.24
0.25
0.11
1.20%
1.72%
—
0.10
FCF per share¥
0.12
0.14
0.14
0.15
0.17
0.18
0.20
0.21
0.21
0.22
0.18
4.93%
6.48%
—
0.09
Dividend per sh¥
0.12
0.12
0.13
0.13
0.13
0.13
0.13
0.12
0.13
0.13
0.12
0.24%
1.10%
—
18.97
Div yield (avg)%
28.77
26.57
26.64
28.27
30.46
27.90
25.63
26.70
27.30
25.23
11.92
26.70
27.00
17
22.51
Payout ratio%
27.61
28.45
27.83
29.44
30.80
29.56
27.20
30.04
30.39
28.89
22.65
29.56
29.16
71
6.262
Shares (diluted)B
9.118
9.881
11.40
11.80
11.19
10.61
10.53
11.91
13.89
14.02
6.067
4.61%
5.46%
38
13.77
Buyback yield%
22.39
20.81
22.41
20.95
21.99
22.04
22.07
20.61
22.40
23.85
17.25
22.07
22.05
17
1.355
D/E ratiox
0.344
0.332
0.366
0.376
0.419
0.421
0.439
0.446
0.484
0.456
0.109
0.446
0.420
81
0.597
Enterprise value¥B
3.150
3.122
3.566
4.083
4.592
5.055
5.735
6.254
7.144
8.324
1.574
12.64%
11.71%
68
2.228
LT debt¥B
0.579
0.676
0.786
0.796
0.835
0.903
1.037
0.998
1.118
1.145
0.332
6.51%
7.18%
36
Revenue
¥3.715B
2.24%
1.00×
Cost of revenue
¥2.469B
2.57%
1.03×
Operating expenses
¥812.2M
1.75%
0.95×
Cash and investments
17.11%
Spread over hurdle
23.39%