0.581
Revenue¥B
0.886
0.908
0.928
0.966
1.011
1.028
1.050
1.092
1.136
1.141
0.599
2.45%
2.83%
32
20.19
Revenue growth%
17.53
17.46
17.59
17.06
14.67
13.63
12.75
11.11
12.18
10.19
19.47
12.18
14.15
55
11.60
Gross margin%
24.09
23.47
25.67
26.86
28.27
26.97
29.13
28.40
26.57
27.61
5.33
27.61
26.92
24
29.60
Operating margin%
4.15
3.42
1.43
1.09
0.40
0.40
1.72
3.40
1.02
2.83
5.30
1.72
1.58
71
4.71
Net margin%
20.14
22.12
24.82
25.79
23.49
23.41
22.53
20.21
22.86
21.15
21.64
22.53
22.70
34
10.22
P/E ratio (avg)x
19.49
22.17
23.81
24.01
25.17
25.76
30.11
32.36
35.37
39.48
20.47
32.36
25.47
13
8.430
EV/EBITx
17.77
16.20
15.58
16.89
15.49
14.72
16.74
18.33
20.85
23.42
16.72
18.33
16.81
22
29.31
FCF yield (avg)%
0.40
0.40
0.40
1.36
2.87
1.34
3.42
5.25
4.65
7.30
3.38
4.65
2.11
63
14.90
FCF margin%
21.03
20.28
21.71
19.89
17.34
16.94
17.36
19.41
16.77
16.94
20.28
16.94
18.38
39
1.605
FCF / Net incomex
1.645
1.509
1.582
1.641
1.717
1.821
1.741
1.741
1.705
1.781
1.224
1.741
1.711
77
22.45
ROIC%
19.60
21.00
18.64
19.18
20.40
22.99
24.59
24.67
21.95
21.73
11.78
22.99
21.37
33
22.00
Return on equity%
11.23
14.16
12.44
10.94
12.58
13.15
10.71
8.40
9.64
9.25
8.13
9.64
11.08
77
22.74
Return on assets%
4.17
6.05
3.26
4.90
1.96
4.23
3.54
5.44
2.59
3.77
18.30
3.77
3.97
8
0.13
EPS¥
0.59
0.63
0.67
0.69
0.73
0.80
0.91
0.99
0.98
0.94
0.14
5.12%
4.10%
—
24.66
EPS growth%
5.60
7.05
5.88
3.02
3.71
4.08
6.11
5.59
3.73
5.36
19.63
5.36
5.48
21
0.38
Bookvalue per sh¥
0.22
0.24
0.23
0.20
0.17
0.18
0.18
0.19
0.19
0.17
0.48
(0.78%)
(2.71%)
—
0.34
FCF per share¥
0.38
0.38
0.37
0.35
0.34
0.30
0.31
0.33
0.36
0.33
0.11
(0.25%)
(0.53%)
—
0.53
Dividend per sh¥
0.80
0.93
0.99
1.09
1.16
1.36
1.40
1.63
1.73
1.83
0.41
9.49%
10.29%
—
29.43
Div yield (avg)%
8.16
8.90
10.12
11.27
8.79
8.54
11.31
8.84
11.25
14.05
14.41
11.25
9.51
59
22.09
Payout ratio%
16.72
19.12
17.68
19.55
17.76
18.95
18.41
16.77
15.50
15.98
13.94
16.77
17.72
35
534.9
Shares (diluted)M
721.9
738.5
790.3
888.2
975.5
911.5
880.5
869.8
876.0
863.2
545.2
(2.42%)
2.76%
86
27.13
Buyback yield%
13.93
16.38
18.15
20.15
22.15
20.98
23.05
24.58
27.11
28.21
9.53
24.58
21.57
74
0.718
D/E ratiox
0.488
0.550
0.598
0.690
0.771
0.822
0.804
0.936
0.950
1.062
0.500
0.936
0.788
14
0.785
Enterprise value¥B
1.418
1.372
1.256
1.240
1.138
1.242
1.309
1.347
1.407
1.393
0.403
4.12%
0.70%
18
0.348
LT debt¥B
0.239
0.241
0.229
0.217
0.230
0.211
0.201
0.194
0.174
0.182
1.005
(4.58%)
(3.22%)
88
Revenue
¥1.141B
2.83%
1.00×
Cost of revenue
¥538.7M
3.04%
1.02×
Operating expenses
¥212.7M
2.31%
0.95×
Cash and investments
15.55%
Spread over hurdle
34.26%