0.254
Revenue¥B
2.058
2.153
2.342
2.452
2.640
2.866
3.051
3.221
3.520
3.788
0.262
7.48%
6.86%
85
8.69
Revenue growth%
25.22
28.10
27.69
24.88
22.09
20.25
22.68
22.27
19.94
22.11
9.44
22.11
22.47
44
24.75
Gross margin%
14.89
12.47
14.08
12.41
13.02
12.15
10.58
11.28
10.55
9.76
9.56
10.58
12.28
41
17.40
Operating margin%
16.31
17.22
16.63
16.82
18.13
19.95
21.69
21.61
22.41
21.94
10.17
21.69
19.04
52
8.65
Net margin%
25.89
24.14
26.46
23.48
25.70
27.12
29.01
30.86
31.97
29.58
3.18
29.58
26.79
7
23.32
P/E ratio (avg)x
23.07
23.14
23.03
26.05
26.12
28.02
29.73
28.46
27.33
27.82
36.59
28.02
26.72
9
19.53
EV/EBITx
23.89
26.70
28.44
26.40
24.20
23.08
25.78
24.24
25.23
25.85
30.45
25.23
25.50
91
15.69
FCF yield (avg)%
21.30
21.19
23.96
25.25
24.22
23.19
25.65
25.02
25.45
23.91
20.57
25.02
24.09
69
7.68
FCF margin%
15.53
16.52
18.33
20.38
21.71
21.95
23.78
21.73
24.23
22.37
7.56
22.37
21.72
35
1.566
FCF / Net incomex
1.183
1.344
1.224
1.317
1.426
1.589
1.450
1.627
1.614
1.543
1.323
1.589
1.438
26
23.07
ROIC%
20.88
19.69
17.18
17.38
17.26
16.54
14.16
11.16
12.21
14.10
2.78
14.10
16.86
87
14.47
Return on equity%
5.50
3.35
4.65
4.88
7.16
8.97
8.69
8.98
6.99
7.08
26.02
8.69
7.03
93
15.04
Return on assets%
20.84
22.45
22.71
20.71
17.73
17.48
17.50
17.12
16.84
18.92
28.85
17.48
18.33
47
0.74
EPS¥
1.05
0.98
1.07
1.01
0.96
1.02
1.14
1.07
0.98
0.98
0.80
0.31%
(0.34%)
—
4.39
EPS growth%
17.57
19.50
20.92
18.94
16.83
17.94
17.81
17.17
14.79
17.07
5.83
17.17
17.69
61
0.56
Bookvalue per sh¥
0.53
0.50
0.50
0.48
0.49
0.53
0.46
0.43
0.46
0.41
0.59
(3.20%)
(3.58%)
—
0.98
FCF per share¥
1.15
1.29
1.23
1.36
1.27
1.43
1.52
1.47
1.54
1.75
0.49
6.59%
5.38%
—
0.41
Dividend per sh¥
0.61
0.67
0.67
0.76
0.88
0.89
0.98
1.00
1.10
1.21
0.34
6.55%
7.79%
—
6.73
Div yield (avg)%
25.99
24.25
22.04
20.26
22.16
22.69
20.55
17.74
15.61
14.18
14.18
17.74
21.29
47
3.38
Payout ratio%
8.66
8.88
11.11
11.48
8.53
8.51
9.82
8.72
10.82
9.29
14.89
9.29
9.08
29
1.277
Shares (diluted)B
1.025
0.869
0.879
0.878
0.845
0.767
0.677
0.730
0.691
0.587
1.322
(7.04%)
(6.69%)
10
9.00
Buyback yield%
3.92
5.85
4.45
1.56
3.73
3.62
4.32
3.51
3.18
3.32
20.84
3.51
3.67
93
0.910
D/E ratiox
1.383
1.314
1.479
1.651
1.525
1.666
1.649
1.627
1.506
1.441
0.237
1.627
1.516
55
2.313
Enterprise value¥B
0.408
0.388
0.371
0.377
0.394
0.407
0.379
0.419
0.414
0.436
2.982
2.02%
2.00%
70
4.258
LT debt¥B
2.624
2.937
3.175
3.037
2.804
2.974
3.064
2.947
3.081
3.137
2.537
2.27%
0.65%
28
Revenue
¥3.788B
6.86%
1.00×
Cost of revenue
¥2.651B
6.86%
1.00×
Operating expenses
¥833.9M
7.62%
1.07×
Cash and investments
19.63%
Spread over hurdle
(3.58%)