0.613
Revenue¥B
0.921
0.979
1.044
1.096
1.150
1.196
1.245
1.337
1.416
1.482
0.640
5.20%
5.37%
84
18.14
Revenue growth%
30.01
28.11
28.10
26.92
27.80
29.34
31.33
30.89
32.29
30.27
2.84
30.89
29.67
46
20.78
Gross margin%
17.89
19.20
18.05
15.21
13.82
15.61
15.06
15.43
16.43
14.94
29.20
15.43
15.52
75
5.64
Operating margin%
0.40
0.40
3.12
5.11
2.41
3.48
0.78
0.40
0.40
0.40
24.46
0.40
0.59
86
25.83
Net margin%
16.81
18.87
17.06
15.56
15.97
17.68
17.37
16.25
16.77
19.47
11.27
17.37
16.93
89
25.30
P/E ratio (avg)x
7.949
8.193
8.806
8.757
8.375
8.803
8.494
7.633
6.987
6.287
31.19
7.633
8.284
69
17.30
EV/EBITx
18.09
20.56
24.97
26.09
27.64
31.42
31.24
33.27
34.63
40.41
15.75
33.27
29.44
6
28.48
FCF yield (avg)%
8.81
6.83
8.78
7.11
8.65
9.39
11.67
10.48
9.61
9.60
14.34
9.61
9.10
17
19.00
FCF margin%
0.40
0.40
2.12
0.40
2.12
0.40
0.89
0.40
0.40
2.58
20.54
0.40
0.40
35
0.121
FCF / Net incomex
1.159
0.999
0.948
0.888
0.770
0.711
0.765
0.737
0.764
0.825
0.597
0.764
0.797
8
21.05
ROIC%
9.56
7.70
5.08
6.26
8.11
9.50
8.61
6.78
5.97
7.06
22.36
7.06
7.38
11
19.17
Return on equity%
0.84
2.83
1.36
1.71
3.69
1.71
2.47
1.30
0.67
2.82
12.76
1.71
1.71
12
7.84
Return on assets%
6.27
8.10
8.53
10.50
10.30
9.19
10.88
8.86
9.16
12.05
6.07
9.19
9.18
48
4.34
EPS¥
2.52
2.31
2.02
1.85
1.97
1.73
1.53
1.47
1.33
1.14
4.72
(10.44%)
(7.76%)
—
26.43
EPS growth%
9.03
10.55
10.50
12.78
11.52
13.87
16.04
14.41
17.05
17.10
17.57
16.04
13.33
6
8.34
Bookvalue per sh¥
10.02
11.32
12.79
12.25
12.32
13.07
14.60
16.17
17.94
18.13
2.05
8.04%
6.36%
—
8.78
FCF per share¥
3.51
3.13
2.83
3.13
3.38
3.62
3.40
3.54
3.70
3.56
7.28
1.05%
(0.05%)
—
5.74
Dividend per sh¥
5.43
5.60
5.52
5.94
6.48
6.68
6.42
6.24
5.89
6.15
6.45
(1.02%)
0.95%
—
16.32
Div yield (avg)%
15.80
16.45
19.13
16.37
14.60
14.86
13.71
14.41
13.13
13.55
13.37
13.71
14.73
30
26.63
Payout ratio%
22.26
21.13
21.28
19.14
18.10
21.05
23.28
21.58
22.02
24.22
25.88
22.02
21.43
30
134.2
Shares (diluted)M
117.0
113.8
101.2
95.14
82.26
77.62
76.77
72.33
72.78
79.65
131.8
(0.64%)
(3.34%)
23
27.60
Buyback yield%
19.03
16.71
16.25
16.27
17.90
20.32
21.44
23.85
25.79
27.55
11.58
23.85
19.68
68
0.557
D/E ratiox
0.376
0.324
0.350
0.306
0.307
0.300
0.291
0.306
0.324
0.339
1.294
0.306
0.316
42
1.530
Enterprise value¥B
1.355
1.346
1.468
1.701
1.657
1.878
1.931
2.276
2.426
2.716
0.566
10.39%
7.36%
93
0.241
LT debt¥B
1.171
1.174
1.261
1.167
1.078
1.142
1.221
1.134
1.147
1.139
0.861
1.10%
(0.49%)
19
Revenue
¥1.482B
5.37%
1.00×
Cost of revenue
¥951.0M
5.32%
0.99×
Operating expenses
¥241.1M
5.43%
1.01×
Cash and investments
17.06%
Spread over hurdle
86.48%