0.285
Revenue¥B
1.232
1.285
1.384
1.466
1.549
1.634
1.749
1.861
1.992
2.076
0.296
6.03%
5.95%
76
5.00
Revenue growth%
3.50
4.44
1.68
0.40
3.28
2.60
4.17
6.90
4.70
7.04
14.76
4.70
3.84
83
25.39
Gross margin%
23.63
26.17
25.03
27.18
26.15
24.34
26.20
24.25
26.37
26.17
9.32
26.17
26.16
17
22.05
Operating margin%
1.93
0.40
0.40
3.23
3.44
3.22
3.15
2.93
3.61
4.94
5.11
3.22
3.18
49
9.82
Net margin%
37.22
35.20
34.22
37.13
36.12
37.79
38.12
38.29
38.24
38.71
29.54
38.24
37.51
63
25.69
P/E ratio (avg)x
28.16
28.79
27.32
25.49
29.53
34.24
32.56
36.36
39.82
41.56
29.23
36.36
31.04
14
6.580
EV/EBITx
39.07
36.64
35.94
34.83
32.62
35.29
31.55
32.50
29.38
26.75
9.951
31.55
33.73
17
17.82
FCF yield (avg)%
11.49
13.38
13.06
10.43
13.15
13.45
13.03
10.94
12.62
14.10
11.86
13.03
13.05
31
6.17
FCF margin%
14.40
14.93
14.05
11.81
8.93
10.57
12.37
10.74
11.76
11.68
27.30
11.68
11.78
23
0.440
FCF / Net incomex
1.638
1.807
1.995
2.003
2.231
2.557
2.821
2.949
3.263
3.216
0.111
2.949
2.394
12
23.28
ROIC%
23.47
22.98
23.34
21.14
23.04
23.92
21.82
19.90
19.58
18.21
14.99
19.90
22.40
27
5.37
Return on equity%
15.52
14.20
16.32
15.32
15.67
15.97
18.73
16.24
16.25
16.93
3.03
16.25
16.10
71
13.24
Return on assets%
26.86
28.45
30.81
33.43
33.45
30.58
31.15
30.05
29.05
29.82
2.29
30.05
30.31
65
0.32
EPS¥
0.52
0.59
0.60
0.57
0.61
0.68
0.72
0.70
0.82
0.82
0.33
6.26%
6.10%
—
25.79
EPS growth%
0.72
2.39
4.55
4.61
5.40
3.00
2.56
3.25
1.32
1.11
6.12
2.56
2.78
37
0.07
Bookvalue per sh¥
0.34
0.30
0.32
0.29
0.27
0.27
0.27
0.30
0.28
0.24
0.19
(2.39%)
(3.16%)
—
0.24
FCF per share¥
0.51
0.56
0.53
0.52
0.60
0.70
0.79
0.88
0.89
0.92
0.45
8.90%
6.87%
—
0.26
Dividend per sh¥
0.39
0.42
0.43
0.43
0.48
0.47
0.49
0.56
0.58
0.65
0.12
6.17%
5.21%
—
23.54
Div yield (avg)%
25.57
22.92
22.13
20.20
18.27
18.53
16.28
18.67
18.68
21.26
8.30
18.67
19.44
95
19.51
Payout ratio%
9.60
11.81
10.69
12.58
9.81
7.28
4.95
7.51
9.17
7.58
13.15
7.51
9.39
54
3.188
Shares (diluted)B
3.028
3.029
3.284
3.314
3.401
3.506
3.427
3.651
3.679
4.063
3.217
3.62%
3.91%
65
20.17
Buyback yield%
3.73
2.89
5.86
4.31
7.27
6.77
5.21
7.77
8.70
10.26
11.95
7.77
6.31
54
0.472
D/E ratiox
0.605
0.530
0.455
0.401
0.425
0.423
0.431
0.435
0.385
0.402
0.479
0.423
0.428
66
1.141
Enterprise value¥B
2.508
2.485
2.754
3.082
3.108
3.624
3.681
3.691
4.029
4.741
0.676
8.81%
7.64%
82
0.760
LT debt¥B
1.343
1.180
1.097
1.158
1.093
1.145
1.104
1.072
0.990
0.874
0.293
(4.37%)
(3.46%)
59
Revenue
¥2.076B
5.95%
1.00×
Cost of revenue
¥1.357B
6.01%
1.00×
Operating expenses
¥525.9M
5.82%
0.99×
Cash and investments
17.92%
Spread over hurdle
(1.23%)