0.455
Revenue¥B
1.443
1.598
1.707
1.874
2.027
2.199
2.347
2.495
2.749
3.048
0.492
8.50%
8.62%
33
7.67
Revenue growth%
19.98
20.77
21.98
20.83
19.27
16.76
14.08
16.77
15.02
14.74
5.16
15.02
18.02
53
14.89
Gross margin%
11.15
9.13
10.68
8.68
8.51
7.08
8.62
8.23
8.81
6.28
10.07
8.23
8.65
71
24.95
Operating margin%
10.12
11.98
14.72
14.41
12.75
12.31
11.52
13.01
14.45
13.44
26.65
13.01
12.88
68
6.97
Net margin%
2.36
0.56
1.80
1.82
1.84
0.40
0.40
3.02
3.45
4.31
26.67
3.02
1.83
24
18.67
P/E ratio (avg)x
18.12
17.21
19.19
19.44
17.53
17.99
15.98
14.68
13.65
12.96
17.88
14.68
17.37
52
6.269
EV/EBITx
13.17
14.02
14.52
15.55
14.13
13.43
12.95
14.07
12.90
12.16
28.01
12.95
13.73
23
27.76
FCF yield (avg)%
13.40
13.09
14.42
12.64
14.46
14.87
15.30
12.69
11.58
9.00
17.02
12.69
13.24
31
8.93
FCF margin%
5.68
6.93
6.60
5.18
5.51
6.79
8.18
10.76
10.61
12.29
25.23
10.61
6.86
82
1.178
FCF / Net incomex
1.119
1.139
1.209
1.244
1.386
1.596
1.676
1.671
1.531
1.510
0.819
1.596
1.448
47
22.67
ROIC%
14.76
16.01
13.86
15.91
13.72
14.76
17.51
18.07
18.19
18.55
29.29
18.07
15.96
57
3.01
Return on equity%
28.90
27.28
26.50
26.96
24.38
26.10
28.23
25.77
23.03
24.72
24.89
25.77
26.30
61
3.34
Return on assets%
19.35
20.33
21.60
19.38
21.10
19.72
19.86
20.99
20.40
22.86
21.81
20.40
20.37
56
0.21
EPS¥
0.46
0.46
0.47
0.52
0.57
0.57
0.59
0.70
0.82
0.85
0.22
8.08%
6.46%
—
24.26
EPS growth%
7.50
6.81
7.03
4.19
4.61
3.09
0.71
1.93
0.76
2.20
10.05
1.93
3.64
30
0.24
Bookvalue per sh¥
0.18
0.18
0.20
0.23
0.23
0.27
0.29
0.35
0.39
0.41
0.17
12.16%
9.50%
—
0.37
FCF per share¥
0.26
0.27
0.25
0.25
0.23
0.23
0.25
0.22
0.24
0.26
0.33
1.92%
(0.60%)
—
0.18
Dividend per sh¥
0.42
0.40
0.37
0.37
0.38
0.40
0.45
0.44
0.41
0.37
0.38
(0.34%)
(1.21%)
—
21.62
Div yield (avg)%
26.99
24.70
23.81
26.33
23.64
23.35
20.58
19.93
17.37
14.74
11.18
19.93
23.49
64
14.17
Payout ratio%
13.82
11.53
11.07
13.09
12.06
12.64
14.99
15.78
15.75
17.82
6.37
15.75
13.46
89
2.455
Shares (diluted)B
2.928
2.989
2.705
2.662
2.756
2.822
2.732
2.675
2.758
2.890
2.516
0.96%
0.87%
36
23.38
Buyback yield%
18.18
17.18
17.21
19.36
18.40
19.77
16.92
17.69
16.54
14.08
20.43
16.92
17.45
13
1.443
D/E ratiox
0.249
0.228
0.241
0.219
0.229
0.251
0.256
0.278
0.289
0.261
0.812
0.261
0.250
51
1.497
Enterprise value¥B
2.947
2.915
3.016
3.551
4.025
4.605
5.580
6.057
6.240
6.981
1.851
11.64%
11.08%
10
2.014
LT debt¥B
2.082
2.370
2.675
3.037
2.900
2.848
3.168
3.131
3.303
3.286
0.695
2.53%
5.00%
24
Revenue
¥3.048B
8.62%
1.00×
Cost of revenue
¥1.615B
8.93%
1.03×
Operating expenses
¥684.9M
8.61%
1.00×
Cash and investments
19.63%
Goodwill & intangibles
15.74%
Spread over hurdle
19.06%