0.995
Revenue¥B
0.717
0.778
0.858
0.921
1.022
1.131
1.248
1.346
1.492
1.639
1.113
9.91%
9.45%
44
6.29
Revenue growth%
20.96
23.84
25.22
27.24
26.51
25.73
27.42
27.83
28.27
25.28
19.75
27.42
26.12
57
26.32
Gross margin%
4.48
6.75
4.57
5.39
3.38
4.76
3.76
1.77
0.62
3.23
17.60
3.23
4.12
77
7.15
Operating margin%
14.57
14.95
17.75
20.53
18.47
18.04
17.44
14.61
16.67
15.66
6.94
16.67
17.05
71
24.26
Net margin%
10.73
8.52
6.78
8.05
5.58
6.09
4.50
5.84
6.32
8.93
24.45
6.09
6.55
64
25.78
P/E ratio (avg)x
22.84
24.11
21.79
20.48
19.05
19.67
19.14
20.18
20.76
19.84
34.03
19.84
20.33
42
36.65
EV/EBITx
25.85
24.92
23.12
26.41
30.45
32.03
30.91
28.52
29.85
32.97
13.35
30.91
29.18
19
2.10
FCF yield (avg)%
2.63
0.40
2.24
2.91
1.77
3.25
3.21
5.79
6.29
8.93
3.17
5.79
3.06
24
6.55
FCF margin%
18.31
18.32
20.32
20.85
21.18
22.04
20.30
21.78
24.70
24.83
9.78
22.04
21.01
66
1.670
FCF / Net incomex
2.564
2.726
2.713
3.025
3.380
3.578
4.187
4.916
5.250
5.682
1.036
4.916
3.479
87
15.65
ROIC%
11.02
9.27
9.14
9.42
9.27
10.17
8.81
9.36
10.52
12.91
9.92
10.17
9.39
31
20.83
Return on equity%
29.50
30.60
32.30
35.12
36.22
35.71
32.94
34.34
32.95
33.66
28.37
33.66
33.30
54
7.13
Return on assets%
25.62
27.04
29.22
27.97
29.44
30.48
28.10
29.78
31.46
30.71
29.06
30.48
29.33
51
0.24
EPS¥
0.62
0.66
0.68
0.75
0.84
0.80
0.79
0.87
0.96
0.99
0.26
3.28%
5.45%
—
28.61
EPS growth%
32.44
33.94
35.32
32.97
31.15
31.55
32.99
31.51
32.00
31.88
10.23
31.88
32.22
46
0.07
Bookvalue per sh¥
0.44
0.44
0.41
0.45
0.52
0.50
0.49
0.49
0.47
0.45
0.37
(2.80%)
(0.40%)
—
0.28
FCF per share¥
0.33
0.34
0.35
0.39
0.42
0.46
0.53
0.59
0.70
0.73
0.31
11.83%
9.27%
—
0.15
Dividend per sh¥
0.23
0.24
0.26
0.23
0.21
0.20
0.19
0.20
0.22
0.19
0.45
(2.37%)
(2.73%)
—
8.43
Div yield (avg)%
11.53
8.97
8.02
8.19
7.98
9.97
9.49
7.40
5.64
3.48
3.82
7.40
8.11
13
13.42
Payout ratio%
26.53
25.21
26.53
28.60
27.95
29.78
29.83
27.23
30.11
30.44
10.19
29.83
28.28
51
1.754
Shares (diluted)B
2.429
2.693
2.897
2.927
3.021
3.135
3.361
3.260
3.638
3.872
1.743
5.09%
5.70%
41
14.08
Buyback yield%
16.65
18.66
16.27
16.19
16.36
17.48
16.28
15.56
13.23
13.93
8.01
15.56
16.27
69
0.689
D/E ratiox
0.285
0.254
0.247
0.233
0.200
0.185
0.165
0.167
0.163
0.176
1.116
0.167
0.192
52
0.990
Enterprise value¥B
0.643
0.618
0.703
0.798
0.783
0.803
0.837
0.968
1.027
1.008
0.712
5.17%
4.22%
90
1.289
LT debt¥B
0.746
0.730
0.782
0.811
0.796
0.824
0.897
0.973
0.840
0.757
1.072
(1.00%)
(1.04%)
85
Revenue
¥1.639B
9.45%
1.00×
Cost of revenue
¥1.034B
9.39%
0.99×
Operating expenses
¥410.1M
9.82%
1.03×
Cash and investments
18.48%
Spread over hurdle
29.92%