2.638
Revenue¥B
1.267
1.358
1.467
1.566
1.706
1.876
2.012
2.154
2.277
2.429
2.765
7.32%
7.46%
24
13.93
Revenue growth%
28.02
28.82
30.52
27.69
27.12
29.48
29.80
30.01
29.98
27.27
2.11
29.80
29.15
13
18.90
Gross margin%
33.03
33.14
30.32
32.37
34.27
33.58
35.63
34.01
35.73
33.64
7.90
34.01
33.61
70
3.10
Operating margin%
20.02
19.93
20.94
21.45
20.12
21.40
21.43
19.91
20.56
18.39
21.51
20.56
20.34
24
13.57
Net margin%
10.20
12.88
12.64
11.62
12.13
9.80
9.65
8.66
9.19
6.75
6.10
9.19
10.00
83
13.51
P/E ratio (avg)x
6.330
6.562
5.675
5.222
5.615
4.927
5.195
4.521
3.881
3.906
29.63
4.521
5.209
8
15.78
EV/EBITx
15.27
14.43
14.08
12.09
11.31
11.73
12.51
12.64
12.83
13.18
10.19
12.64
12.73
84
13.24
FCF yield (avg)%
26.17
23.47
22.76
21.93
20.12
22.09
22.25
21.58
21.75
24.09
10.93
22.09
22.17
50
9.03
FCF margin%
11.21
11.08
11.79
9.08
8.01
10.04
10.68
10.36
8.06
9.20
21.24
10.04
10.20
43
0.199
FCF / Net incomex
1.352
1.307
1.401
1.215
1.231
1.099
1.102
1.184
1.172
1.112
0.660
1.112
1.199
61
26.61
ROIC%
11.28
14.08
12.75
12.22
11.92
10.83
9.74
6.75
7.89
10.13
8.99
9.74
11.05
24
21.93
Return on equity%
5.75
6.93
4.79
6.52
8.98
10.34
10.61
7.74
6.44
8.93
28.15
8.93
7.33
80
14.27
Return on assets%
14.68
12.20
14.79
11.88
9.26
10.27
10.38
11.04
8.27
9.50
6.66
10.27
10.71
58
0.56
EPS¥
1.34
1.47
1.42
1.39
1.58
1.78
2.01
2.39
2.60
2.91
0.57
12.99%
9.64%
—
11.73
EPS growth%
21.54
23.86
22.05
19.19
21.39
19.11
20.20
17.57
17.78
17.99
4.95
17.99
19.69
50
0.96
Bookvalue per sh¥
1.09
1.21
1.07
1.14
1.18
1.10
1.06
0.98
0.96
0.99
0.52
(3.34%)
(1.22%)
—
0.55
FCF per share¥
0.56
0.58
0.56
0.62
0.69
0.72
0.73
0.79
0.79
0.79
0.96
2.93%
3.02%
—
0.59
Dividend per sh¥
0.18
0.19
0.20
0.22
0.22
0.21
0.19
0.17
0.18
0.17
0.40
(5.00%)
(0.80%)
—
29.87
Div yield (avg)%
22.27
21.98
23.03
20.28
21.28
20.07
19.02
16.97
15.53
18.25
25.77
18.25
20.17
14
14.64
Payout ratio%
7.69
8.82
10.94
12.29
10.78
8.46
8.43
11.19
10.83
9.27
2.06
9.27
10.02
36
2.094
Shares (diluted)B
2.228
2.375
2.122
2.214
1.979
1.810
1.660
1.647
1.760
1.891
2.076
(0.91%)
(1.20%)
42
20.61
Buyback yield%
23.86
26.35
29.28
27.75
27.97
28.98
26.17
27.64
27.37
29.38
4.48
27.64
27.69
87
1.733
D/E ratiox
0.605
0.628
0.624
0.555
0.553
0.554
0.568
0.522
0.524
0.556
1.698
0.554
0.555
8
0.317
Enterprise value¥B
1.831
1.999
1.922
2.137
2.439
2.527
2.829
3.141
3.041
2.763
1.668
2.53%
3.45%
60
2.124
LT debt¥B
2.597
2.656
2.786
2.995
2.641
2.753
2.916
3.153
3.167
2.838
1.578
1.45%
1.33%
46
Revenue
¥2.429B
7.46%
1.00×
Cost of revenue
¥1.700B
7.46%
1.00×
Operating expenses
¥305.9M
8.48%
1.10×
Cash and investments
17.46%
Spread over hurdle
18.81%