0.623
Revenue¥B
1.776
1.781
1.797
1.801
1.824
1.861
1.866
1.933
1.967
1.954
0.636
1.38%
1.21%
44
10.12
Revenue growth%
22.04
22.51
25.44
24.82
24.67
27.40
26.36
29.14
26.31
24.01
14.37
26.36
25.13
54
28.86
Gross margin%
20.24
21.57
20.37
22.40
22.79
25.74
24.97
24.31
21.32
20.82
10.88
24.31
21.98
72
11.86
Operating margin%
25.84
28.16
26.00
23.91
26.05
27.15
25.18
26.86
29.03
30.70
27.45
27.15
26.45
83
28.65
Net margin%
17.08
18.23
20.16
20.83
19.47
18.60
17.74
16.99
18.73
20.80
8.08
18.60
18.67
58
11.53
P/E ratio (avg)x
10.53
11.73
13.91
13.88
16.62
19.97
20.50
22.44
26.00
25.36
29.15
22.44
18.30
42
19.79
EV/EBITx
10.67
11.43
11.08
13.08
13.26
14.19
14.24
15.18
14.73
15.56
6.733
14.73
13.73
95
11.61
FCF yield (avg)%
9.14
11.52
10.37
9.47
9.78
10.05
10.13
12.27
9.63
9.10
8.38
10.05
9.92
49
22.71
FCF margin%
28.69
30.24
31.39
28.71
30.14
27.90
29.74
28.87
30.60
30.35
10.28
29.74
29.94
56
0.983
FCF / Net incomex
1.110
1.043
1.027
1.135
1.238
1.344
1.490
1.513
1.728
1.796
1.622
1.513
1.291
56
6.42
ROIC%
18.10
15.45
13.02
13.05
11.81
11.36
8.69
9.23
7.76
5.48
10.71
8.69
11.59
71
11.76
Return on equity%
12.15
9.51
9.31
12.04
12.33
14.55
17.21
18.77
16.35
14.04
11.51
16.35
13.19
21
7.19
Return on assets%
5.54
2.57
0.55
2.08
4.03
4.17
3.44
3.76
5.90
7.87
8.43
4.17
3.89
93
0.20
EPS¥
0.52
0.54
0.57
0.54
0.56
0.55
0.57
0.58
0.62
0.64
0.21
2.51%
3.11%
—
4.63
EPS growth%
21.31
19.83
21.85
20.18
17.84
18.66
20.76
21.59
24.42
21.45
19.96
21.45
21.03
52
0.32
Bookvalue per sh¥
0.31
0.34
0.38
0.38
0.39
0.47
0.53
0.57
0.58
0.63
0.08
10.04%
7.34%
—
0.35
FCF per share¥
0.32
0.35
0.39
0.41
0.44
0.45
0.45
0.50
0.45
0.41
0.44
(1.44%)
2.39%
—
0.45
Dividend per sh¥
0.30
0.28
0.25
0.26
0.28
0.26
0.27
0.30
0.30
0.27
0.34
(0.48%)
(0.13%)
—
4.73
Div yield (avg)%
20.44
21.87
20.76
23.30
20.98
23.45
23.41
20.51
22.29
25.25
3.48
23.41
22.08
69
19.70
Payout ratio%
11.68
10.37
7.77
10.62
9.61
9.13
11.86
9.18
9.63
9.33
17.12
9.33
9.62
44
1.026
Shares (diluted)B
0.836
0.767
0.777
0.843
0.717
0.731
0.766
0.664
0.710
0.762
1.067
1.22%
(2.10%)
36
23.29
Buyback yield%
29.65
29.31
30.90
31.35
31.36
29.95
30.58
28.79
30.30
29.73
4.08
29.95
30.12
27
1.209
D/E ratiox
0.277
0.271
0.283
0.255
0.278
0.240
0.236
0.204
0.175
0.189
1.050
0.204
0.247
86
1.471
Enterprise value¥B
1.087
1.235
1.380
1.631
1.716
1.889
2.214
2.561
2.615
2.699
1.443
9.48%
11.05%
25
1.432
LT debt¥B
2.157
2.109
2.411
2.558
2.431
2.741
2.569
2.706
2.831
2.697
1.031
2.10%
3.01%
42
Revenue
¥1.954B
1.21%
1.00×
Cost of revenue
¥847.4M
1.32%
1.01×
Operating expenses
¥451.1M
1.10%
0.99×
Cash and investments
18.93%
Spread over hurdle
31.00%