1.551
Revenue¥B
1.385
1.443
1.471
1.535
1.599
1.688
1.748
1.784
1.834
1.889
1.616
3.39%
3.67%
32
24.09
Revenue growth%
14.96
17.09
14.11
12.22
13.96
16.64
19.19
21.78
21.24
21.55
3.72
21.24
16.87
11
15.66
Gross margin%
32.45
34.45
34.74
32.88
31.94
29.43
28.98
28.93
29.58
31.06
18.93
29.43
31.50
26
29.69
Operating margin%
15.01
16.01
17.08
18.14
20.33
20.29
21.96
24.38
26.19
25.64
25.27
24.38
20.31
42
26.92
Net margin%
3.33
2.37
3.94
1.09
0.40
2.78
0.47
2.33
3.33
3.34
13.36
2.78
2.58
7
13.14
P/E ratio (avg)x
38.02
43.67
47.69
50.60
55.87
57.63
65.65
73.48
88.61
99.65
24.34
73.48
56.75
83
20.76
EV/EBITx
34.21
39.32
41.29
38.60
39.49
39.30
37.41
38.99
42.49
47.25
28.77
39.30
39.31
21
23.61
FCF yield (avg)%
25.94
24.31
24.61
26.00
26.23
26.04
25.17
27.88
25.03
24.46
13.22
25.17
25.56
39
8.26
FCF margin%
3.66
2.04
5.02
2.27
3.04
3.98
5.41
8.12
6.10
9.08
16.43
6.10
4.50
12
1.781
FCF / Net incomex
1.457
1.554
1.698
1.673
1.631
1.775
2.021
1.919
1.949
2.118
1.676
1.949
1.737
37
11.12
ROIC%
15.38
14.32
15.33
12.42
12.24
9.53
12.52
14.20
12.14
12.67
26.83
12.52
12.59
47
22.62
Return on equity%
26.97
24.37
22.50
21.74
20.72
22.14
21.28
20.23
19.67
22.40
3.01
21.28
21.94
40
22.76
Return on assets%
12.16
15.08
14.55
15.89
13.44
12.57
11.11
11.13
10.43
13.26
27.42
11.13
12.91
71
0.32
EPS¥
0.12
0.13
0.14
0.13
0.12
0.12
0.12
0.13
0.14
0.13
0.35
0.82%
0.95%
—
23.76
EPS growth%
7.51
9.55
9.31
6.48
5.73
3.76
0.83
0.40
0.40
1.21
18.80
0.83
4.75
93
0.35
Bookvalue per sh¥
0.35
0.38
0.42
0.46
0.52
0.59
0.61
0.66
0.77
0.90
0.20
11.65%
10.91%
—
0.36
FCF per share¥
0.36
0.33
0.32
0.35
0.38
0.41
0.42
0.37
0.37
0.34
0.34
(2.48%)
(0.69%)
—
0.31
Dividend per sh¥
0.30
0.32
0.36
0.36
0.37
0.41
0.40
0.39
0.41
0.46
0.09
4.83%
3.72%
—
24.46
Div yield (avg)%
10.08
7.57
4.92
4.41
1.45
0.40
1.47
0.67
0.40
0.40
11.01
0.40
1.46
94
6.71
Payout ratio%
8.24
10.11
11.20
8.73
6.23
6.12
8.35
10.53
11.36
13.69
18.94
10.53
9.42
15
2.066
Shares (diluted)B
2.252
2.404
2.252
2.300
2.378
2.589
2.639
2.607
2.952
2.866
2.093
3.80%
2.22%
52
27.23
Buyback yield%
4.85
7.44
6.76
7.17
5.16
2.38
2.58
0.64
0.40
1.88
17.49
1.88
3.71
87
0.111
D/E ratiox
0.814
0.910
0.937
0.973
1.136
1.325
1.374
1.587
1.773
1.721
0.738
1.587
1.231
48
1,077
Enterprise value¥M
329.6
350.8
367.7
383.3
424.9
419.9
405.2
391.2
389.8
366.6
399.5
(2.91%)
1.59%
10
1.695
LT debt¥B
0.879
0.879
1.022
1.111
1.316
1.448
1.641
1.706
1.943
2.026
1.401
9.02%
9.85%
17
Revenue
¥1.889B
3.67%
1.00×
Cost of revenue
¥1.322B
3.67%
1.00×
Operating expenses
¥368.7M
3.01%
0.94×
Cash and investments
15.11%
Spread over hurdle
(3.80%)