0.887
Revenue¥B
1.193
1.272
1.377
1.463
1.575
1.709
1.790
1.887
2.049
2.151
0.927
6.44%
7.00%
28
12.08
Revenue growth%
30.63
29.10
31.29
34.23
36.45
34.86
36.21
36.19
34.68
32.11
17.03
34.86
34.45
14
8.20
Gross margin%
23.60
25.33
24.39
25.49
25.72
26.43
25.85
28.74
27.02
24.70
5.44
26.43
25.61
43
15.85
Operating margin%
15.76
17.34
16.89
19.14
20.76
21.26
20.73
22.55
21.96
21.71
12.75
21.71
20.75
61
23.30
Net margin%
16.98
18.69
16.30
15.71
12.76
10.62
10.61
9.63
7.30
4.48
26.44
9.63
11.69
91
37.71
P/E ratio (avg)x
16.58
14.79
15.79
16.02
15.82
16.45
18.13
18.14
18.40
16.67
17.31
18.13
16.51
67
10.04
EV/EBITx
59.99
62.05
71.35
83.89
87.81
84.22
97.73
99.77
103.3
100.0
16.24
99.77
86.01
63
6.78
FCF yield (avg)%
22.09
24.75
24.18
21.43
18.96
17.32
17.14
15.80
16.89
17.16
14.64
17.14
18.14
72
24.97
FCF margin%
22.61
25.34
28.08
31.01
31.44
31.71
29.44
31.98
34.24
34.38
21.51
31.98
31.22
86
0.650
FCF / Net incomex
0.968
1.074
0.996
1.066
0.988
1.057
1.170
1.043
0.938
1.021
0.165
1.043
1.032
10
14.82
ROIC%
8.01
8.69
8.76
7.08
5.00
3.01
4.74
3.51
0.65
0.40
14.97
3.01
4.87
25
12.53
Return on equity%
6.25
5.89
8.75
6.03
8.86
9.22
9.49
7.83
7.01
8.72
12.92
8.72
8.28
72
2.81
Return on assets%
11.05
11.87
9.98
8.92
8.00
9.49
11.92
14.56
14.23
16.93
13.50
14.23
11.46
63
0.17
EPS¥
0.07
0.07
0.08
0.08
0.10
0.10
0.11
0.12
0.13
0.13
0.19
6.38%
6.31%
—
21.60
EPS growth%
22.64
24.87
26.91
28.77
31.34
31.95
30.65
28.57
29.15
26.57
26.91
29.15
28.67
6
0.28
Bookvalue per sh¥
0.20
0.18
0.18
0.18
0.18
0.19
0.20
0.21
0.20
0.19
0.21
1.27%
(1.09%)
—
0.06
FCF per share¥
0.27
0.28
0.28
0.31
0.29
0.29
0.27
0.27
0.26
0.26
0.14
(2.07%)
(1.41%)
—
0.07
Dividend per sh¥
0.18
0.19
0.20
0.22
0.25
0.24
0.26
0.28
0.28
0.30
0.28
3.46%
5.29%
—
14.99
Div yield (avg)%
20.94
22.98
20.04
21.39
21.78
23.52
23.52
22.04
21.71
22.53
11.61
22.53
21.91
51
15.68
Payout ratio%
8.83
11.55
11.05
10.93
9.57
7.76
10.01
9.45
8.86
8.81
14.37
8.86
9.51
7
3.043
Shares (diluted)B
6.146
5.882
6.073
6.562
6.802
7.483
8.098
8.141
8.809
9.938
3.114
7.88%
5.88%
29
19.56
Buyback yield%
19.20
19.39
21.24
19.02
21.41
22.07
23.56
23.32
24.66
27.64
29.06
23.56
21.74
66
0.475
D/E ratiox
0.622
0.555
0.504
0.481
0.456
0.447
0.481
0.424
0.374
0.354
0.358
0.424
0.468
80
0.148
Enterprise value¥B
1.546
1.595
1.635
1.869
2.055
2.204
2.467
2.750
3.264
3.204
0.586
9.29%
8.50%
54
0.317
LT debt¥B
1.052
0.973
1.084
1.089
1.201
1.265
1.275
1.292
1.424
1.383
1.505
2.86%
3.05%
46
Revenue
¥2.151B
7.00%
1.00×
Cost of revenue
¥1.473B
6.85%
0.99×
Operating expenses
¥292.3M
6.93%
0.99×
Cash and investments
16.07%
Spread over hurdle
(0.58%)