2.257
Revenue¥B
1.944
2.102
2.302
2.505
2.646
2.819
3.101
3.396
3.647
3.868
2.383
7.89%
8.05%
91
17.01
Revenue growth%
10.72
11.47
11.68
13.40
12.19
12.48
13.68
12.74
10.55
13.01
14.19
12.74
12.33
15
5.01
Gross margin%
29.04
28.75
30.18
27.93
28.05
29.47
30.73
27.97
25.93
26.60
29.67
27.97
28.40
23
27.43
Operating margin%
8.91
7.47
8.31
9.71
11.63
14.48
14.31
16.52
14.83
16.41
29.48
14.83
12.97
37
15.09
Net margin%
9.63
6.83
6.66
3.69
1.25
0.40
1.25
2.37
0.42
0.40
25.55
0.42
1.81
8
30.03
P/E ratio (avg)x
52.09
52.25
50.49
48.49
43.99
46.35
45.10
50.97
56.29
63.18
35.72
50.97
50.73
12
33.35
EV/EBITx
10.78
9.335
10.29
9.706
10.07
9.318
8.142
8.593
8.656
8.258
7.417
8.593
9.327
30
27.52
FCF yield (avg)%
7.02
7.95
7.95
8.68
9.23
8.63
6.82
5.50
6.51
6.00
9.21
6.51
7.48
16
20.35
FCF margin%
10.95
13.77
11.06
8.94
11.87
11.94
11.07
10.59
11.86
13.49
7.56
11.86
11.46
60
1.391
FCF / Net incomex
0.694
0.753
0.752
0.783
0.883
0.970
1.161
1.210
1.307
1.358
1.620
1.210
0.926
27
20.85
ROIC%
5.00
5.76
5.98
7.19
8.06
5.92
7.14
9.36
7.69
7.44
29.84
7.44
7.16
30
6.34
Return on equity%
6.36
5.05
4.97
4.36
4.13
6.04
5.16
7.66
7.20
4.78
3.84
6.04
5.11
84
21.98
Return on assets%
5.81
5.91
3.85
5.46
4.48
3.04
3.19
3.83
6.80
9.09
9.76
3.83
4.97
23
0.91
EPS¥
0.60
0.60
0.60
0.66
0.65
0.68
0.71
0.79
0.88
0.89
0.98
6.57%
5.28%
—
4.50
EPS growth%
15.23
17.27
15.81
16.67
19.25
18.11
16.47
16.73
16.53
15.12
10.94
16.53
16.60
53
0.99
Bookvalue per sh¥
2.23
2.60
3.05
3.21
3.76
3.96
4.37
5.26
5.65
6.69
1.02
12.23%
11.56%
—
0.88
FCF per share¥
0.51
0.45
0.46
0.48
0.45
0.39
0.36
0.36
0.39
0.40
0.38
(2.20%)
(3.84%)
—
0.65
Dividend per sh¥
2.02
2.37
2.74
3.18
3.57
4.20
4.91
4.98
5.69
6.63
1.02
13.16%
12.72%
—
23.25
Div yield (avg)%
27.18
24.33
21.87
20.91
23.66
21.87
19.34
21.28
23.76
23.61
25.00
21.87
22.74
77
16.42
Payout ratio%
22.01
19.54
21.95
23.88
21.08
20.69
22.85
23.67
26.49
25.84
26.78
23.67
22.43
65
0.572
Shares (diluted)B
0.722
0.812
0.861
0.864
0.911
1.034
1.085
1.183
1.296
1.230
0.552
6.17%
5.49%
29
24.93
Buyback yield%
26.35
28.49
29.54
31.95
34.89
35.69
36.25
36.22
33.29
35.44
16.55
35.69
34.09
76
1.610
D/E ratiox
1.316
1.531
1.463
1.410
1.420
1.563
1.695
1.667
1.932
1.953
1.729
1.695
1.547
24
1.462
Enterprise value¥B
1.898
1.894
2.196
2.562
2.861
3.277
3.278
3.473
3.550
4.134
1.003
7.64%
8.07%
71
0.838
LT debt¥B
2.135
2.120
2.119
2.411
2.353
2.266
2.303
2.459
2.665
2.910
1.767
4.34%
4.91%
28
Revenue
¥3.868B
8.05%
1.00×
Cost of revenue
¥2.309B
7.98%
0.99×
Operating expenses
¥561.1M
7.98%
0.99×
Cash and investments
15.99%
Spread over hurdle
46.82%