0.388
Revenue¥B
1.444
1.550
1.678
1.761
1.860
1.978
2.083
2.237
2.352
2.506
0.425
6.15%
6.36%
6
9.75
Revenue growth%
8.98
11.08
10.46
8.69
5.82
6.64
6.34
7.89
7.38
9.39
27.88
7.38
8.29
66
3.76
Gross margin%
0.40
0.40
0.40
0.55
2.24
5.07
6.95
8.51
5.94
7.29
22.19
6.95
3.66
59
15.04
Operating margin%
6.95
4.18
3.79
3.75
3.81
2.73
0.41
0.40
0.40
0.98
27.54
0.41
3.24
48
7.13
Net margin%
11.47
9.87
10.58
8.36
6.20
7.09
9.26
11.41
12.52
9.74
17.50
9.74
9.80
53
15.52
P/E ratio (avg)x
22.07
26.19
27.45
33.05
36.51
43.20
49.23
56.66
57.58
60.46
33.55
56.66
39.86
60
9.471
EV/EBITx
15.80
17.58
20.39
21.97
23.34
25.77
26.40
24.67
24.39
26.64
8.476
25.77
23.86
62
18.48
FCF yield (avg)%
7.73
9.40
9.45
12.34
10.68
11.03
12.22
10.86
11.85
14.21
4.68
11.85
10.95
56
14.58
FCF margin%
22.06
21.74
20.87
21.15
19.53
17.37
17.71
19.54
18.04
18.51
18.63
18.04
19.54
89
1.239
FCF / Net incomex
0.405
0.416
0.377
0.335
0.331
0.295
0.311
0.279
0.257
0.267
1.386
0.279
0.321
64
20.52
ROIC%
6.88
4.01
5.81
4.75
4.01
3.63
5.74
3.57
3.42
2.18
7.64
3.57
4.01
16
24.04
Return on equity%
13.36
13.47
11.75
12.48
9.63
9.27
11.93
12.44
12.75
12.61
18.64
12.44
12.46
80
19.46
Return on assets%
17.24
17.85
15.16
13.88
13.18
15.38
13.92
15.15
17.41
16.16
26.16
15.38
15.27
68
0.82
EPS¥
0.97
0.95
0.87
0.83
0.76
0.68
0.64
0.72
0.77
0.73
0.91
(0.62%)
(3.48%)
—
6.76
EPS growth%
17.11
18.95
18.16
18.50
16.54
18.68
17.00
18.02
18.20
18.91
26.62
18.20
18.18
70
0.32
Bookvalue per sh¥
0.25
0.25
0.27
0.25
0.24
0.25
0.27
0.30
0.28
0.26
0.37
1.39%
0.27%
—
0.75
FCF per share¥
0.59
0.63
0.60
0.64
0.74
0.68
0.62
0.70
0.74
0.71
0.87
(0.85%)
1.91%
—
0.44
Dividend per sh¥
0.23
0.24
0.23
0.26
0.25
0.28
0.29
0.26
0.24
0.22
0.58
(2.84%)
(1.62%)
—
24.99
Div yield (avg)%
28.79
30.19
27.32
29.08
27.33
25.99
23.03
23.72
21.80
19.25
28.54
23.03
26.65
90
22.68
Payout ratio%
21.88
21.99
20.71
18.32
21.01
23.19
23.87
23.26
20.66
18.24
9.63
23.19
21.45
80
0.674
Shares (diluted)B
0.783
0.793
0.840
0.994
1.037
1.064
1.047
1.198
1.178
1.155
0.689
2.19%
4.20%
92
16.09
Buyback yield%
22.80
24.52
25.27
26.51
27.92
28.49
30.11
29.41
28.00
27.66
13.08
28.49
27.79
21
1.621
D/E ratiox
1.014
0.940
1.029
1.047
1.185
1.104
1.043
1.038
0.962
0.983
0.698
1.038
1.033
28
0.367
Enterprise value¥B
1.714
1.778
1.726
1.657
1.622
1.422
1.446
1.305
1.338
1.444
1.588
(2.30%)
(2.47%)
77
1.201
LT debt¥B
0.869
0.797
0.896
1.024
1.157
1.085
0.991
1.126
1.144
1.050
0.529
(1.92%)
2.88%
36
Revenue
¥2.506B
6.36%
1.00×
Cost of revenue
¥1.088B
6.21%
0.99×
Operating expenses
¥539.2M
6.22%
0.99×
Cash and investments
14.87%
Spread over hurdle
10.49%