0.612
Revenue¥B
1.539
1.650
1.797
1.931
2.113
2.227
2.346
2.561
2.738
2.959
0.631
6.97%
7.71%
24
29.09
Revenue growth%
14.65
15.47
16.84
18.00
16.32
19.24
21.27
22.00
21.30
19.68
18.83
21.27
18.62
38
17.91
Gross margin%
9.01
7.84
6.39
6.12
3.57
2.16
3.51
5.31
3.83
5.09
19.38
3.83
5.20
42
5.54
Operating margin%
28.16
26.59
29.25
27.66
28.60
29.84
31.74
29.68
30.41
29.27
9.47
29.84
29.26
48
6.73
Net margin%
22.69
23.84
25.76
27.23
25.71
28.55
31.08
29.54
30.82
29.00
12.97
29.54
27.89
54
37.25
P/E ratio (avg)x
22.33
24.48
25.95
24.96
25.57
27.18
29.61
31.74
33.15
33.50
33.58
31.74
26.57
47
17.21
EV/EBITx
34.01
33.59
37.46
42.34
44.09
50.10
53.25
61.10
58.12
63.07
28.31
58.12
47.10
38
17.00
FCF yield (avg)%
13.47
11.05
12.15
9.48
12.37
10.58
10.89
9.92
10.76
7.83
21.65
10.58
10.83
87
13.11
FCF margin%
20.57
21.43
20.28
21.99
22.92
21.60
20.63
17.88
16.09
16.23
13.97
17.88
20.60
59
1.026
FCF / Net incomex
0.782
0.759
0.763
0.859
0.917
1.016
0.954
1.011
0.948
0.952
1.699
0.954
0.932
68
29.87
ROIC%
11.01
11.46
10.96
9.94
7.30
6.25
4.47
6.17
9.10
7.15
21.31
6.25
8.20
84
3.95
Return on equity%
13.64
10.83
12.00
11.06
13.86
14.08
13.30
14.00
15.11
14.03
21.98
14.03
13.75
60
26.73
Return on assets%
25.24
23.53
23.15
24.92
27.24
28.84
27.05
28.04
25.78
25.36
13.43
27.05
25.57
74
1.24
EPS¥
1.50
1.65
1.66
1.85
1.68
1.56
1.40
1.33
1.30
1.47
1.31
(2.63%)
(0.16%)
—
2.38
EPS growth%
6.51
3.86
5.44
2.73
2.63
1.39
0.40
1.88
0.94
0.40
22.60
0.94
2.26
30
0.91
Bookvalue per sh¥
1.19
1.17
1.18
1.33
1.46
1.62
1.75
1.75
1.66
1.56
0.72
1.32%
3.83%
—
1.06
FCF per share¥
0.78
0.74
0.70
0.71
0.74
0.78
0.83
0.79
0.70
0.73
1.02
(0.18%)
(0.79%)
—
1.25
Dividend per sh¥
0.56
0.52
0.47
0.45
0.44
0.47
0.48
0.50
0.45
0.40
1.27
(1.89%)
(2.84%)
—
28.71
Div yield (avg)%
14.02
12.01
14.72
14.48
16.01
15.87
16.95
19.89
18.33
17.85
26.60
17.85
15.94
71
28.08
Payout ratio%
12.87
15.54
16.93
13.94
11.24
13.94
12.38
12.59
9.69
10.21
26.74
12.38
12.73
5
1.511
Shares (diluted)B
1.481
1.464
1.287
1.110
1.002
0.872
0.940
0.925
0.917
0.868
1.503
(2.84%)
(5.08%)
65
13.42
Buyback yield%
13.30
12.95
10.48
11.96
14.79
16.65
15.67
13.41
12.86
10.15
17.85
13.41
13.13
45
1.547
D/E ratiox
1.348
1.192
1.213
1.295
1.161
1.120
1.077
0.945
1.026
1.132
0.977
1.077
1.146
67
1.038
Enterprise value¥B
0.458
0.485
0.461
0.469
0.424
0.456
0.418
0.378
0.381
0.386
2.366
(1.87%)
(2.07%)
14
2.384
LT debt¥B
1.844
2.030
2.137
1.997
2.251
2.462
2.609
2.543
2.568
2.491
0.290
2.04%
2.96%
10
Revenue
¥2.959B
7.71%
1.00×
Cost of revenue
¥1.673B
7.67%
1.00×
Operating expenses
¥723.7M
7.57%
0.99×
Cash and investments
15.21%
Spread over hurdle
(0.83%)