0.990
Revenue¥B
1.563
1.695
1.839
1.938
2.051
2.211
2.402
2.572
2.778
3.030
1.100
8.12%
7.76%
9
21.87
Revenue growth%
7.06
6.74
5.45
7.02
8.43
9.68
9.25
12.10
11.25
11.64
15.05
11.25
8.84
47
23.33
Gross margin%
6.32
5.34
3.06
1.72
2.58
3.18
2.81
1.70
4.60
6.04
16.41
3.18
3.12
59
20.55
Operating margin%
30.50
32.00
33.24
34.12
32.59
32.08
34.08
35.92
36.87
36.87
17.86
35.92
33.66
49
19.24
Net margin%
13.99
14.96
12.88
14.37
15.55
13.45
11.78
9.39
8.94
7.49
10.65
9.39
13.16
51
36.33
P/E ratio (avg)x
34.23
36.70
40.13
46.46
43.91
42.42
48.52
54.52
60.87
62.18
23.61
54.52
45.19
31
22.08
EV/EBITx
45.19
46.72
51.53
56.76
61.94
61.94
64.11
66.58
71.01
69.21
30.95
66.58
61.94
34
28.66
FCF yield (avg)%
9.18
8.31
5.56
6.53
8.13
8.42
11.16
10.21
8.85
8.63
8.79
8.85
8.53
53
28.75
FCF margin%
9.39
10.01
7.02
5.33
8.05
8.57
6.26
9.15
9.86
10.57
7.93
9.15
8.86
72
1.277
FCF / Net incomex
1.688
1.796
1.813
1.799
1.718
1.796
1.727
1.747
1.781
1.949
0.808
1.781
1.788
91
2.81
ROIC%
20.92
23.57
21.44
24.08
22.14
22.39
21.49
21.52
21.29
23.27
9.35
21.52
21.83
93
10.18
Return on equity%
24.76
22.11
21.97
20.24
21.96
20.56
22.41
23.47
24.24
26.85
18.53
23.47
22.26
70
11.64
Return on assets%
12.22
10.22
12.64
15.04
12.48
10.58
9.20
6.22
3.64
4.94
27.59
6.22
10.40
13
0.34
EPS¥
0.36
0.37
0.41
0.45
0.49
0.46
0.46
0.52
0.53
0.49
0.37
0.28%
2.80%
—
28.58
EPS growth%
12.49
13.47
15.95
13.73
12.11
10.41
8.57
8.35
8.08
7.65
2.67
8.35
11.26
27
0.28
Bookvalue per sh¥
0.11
0.10
0.11
0.10
0.09
0.09
0.09
0.10
0.09
0.09
0.20
1.45%
(0.92%)
—
0.23
FCF per share¥
0.12
0.12
0.13
0.13
0.14
0.16
0.16
0.16
0.18
0.20
0.31
7.14%
5.77%
—
0.16
Dividend per sh¥
0.30
0.34
0.34
0.37
0.39
0.42
0.48
0.55
0.57
0.67
0.11
11.35%
9.15%
—
6.61
Div yield (avg)%
23.59
25.95
25.21
24.06
22.19
23.42
24.39
22.28
23.87
24.46
26.40
23.87
23.97
17
18.70
Payout ratio%
24.40
25.51
23.99
24.15
21.72
19.46
21.48
23.99
25.54
26.35
24.18
23.99
24.07
53
1.584
Shares (diluted)B
2.711
3.118
3.195
3.683
3.574
3.586
3.497
3.628
3.972
3.910
1.635
1.81%
4.44%
79
5.64
Buyback yield%
22.59
22.27
20.17
17.88
15.65
12.88
13.81
16.21
13.41
10.82
16.46
13.41
15.93
13
0.429
D/E ratiox
0.363
0.317
0.286
0.288
0.309
0.321
0.335
0.334
0.346
0.354
1.110
0.335
0.327
57
1.508
Enterprise value¥B
1.167
1.088
1.138
1.235
1.225
1.395
1.397
1.470
1.532
1.721
1.800
7.04%
3.98%
94
0.861
LT debt¥B
2.564
2.753
2.938
2.564
2.566
2.601
2.335
2.367
2.433
2.286
2.966
(2.29%)
(0.27%)
6
Revenue
¥3.030B
7.76%
1.00×
Cost of revenue
¥1.828B
7.41%
0.97×
Operating expenses
¥677.3M
8.52%
1.07×
Cash and investments
21.01%
Spread over hurdle
13.19%