0.721
Revenue¥B
1.110
1.118
1.101
1.117
1.140
1.156
1.142
1.132
1.151
1.140
0.769
0.01%
0.47%
48
20.45
Revenue growth%
22.10
22.93
20.92
18.90
18.41
15.90
16.42
17.25
19.78
19.68
8.95
17.25
19.29
88
11.35
Gross margin%
16.40
15.78
18.73
20.84
18.12
19.48
18.19
16.08
15.34
17.80
14.05
17.80
17.96
94
11.90
Operating margin%
24.69
25.61
28.24
25.75
23.57
23.53
25.93
24.16
24.89
25.54
29.79
24.89
25.22
78
28.35
Net margin%
2.78
0.40
0.40
0.40
0.40
0.40
2.37
1.89
4.40
5.61
4.18
2.37
1.14
12
21.30
P/E ratio (avg)x
20.20
17.91
18.70
19.19
19.40
20.03
18.07
16.80
17.42
16.14
30.04
17.42
18.39
36
28.43
EV/EBITx
33.84
31.91
32.77
36.07
35.12
32.07
30.15
27.28
25.65
25.55
19.29
27.28
31.99
61
8.58
FCF yield (avg)%
16.52
15.40
13.56
11.89
12.42
10.99
13.95
12.75
12.74
10.70
26.95
12.74
12.75
51
18.14
FCF margin%
36.54
34.56
35.33
34.45
33.51
32.69
34.67
35.28
36.78
37.11
19.70
35.28
34.98
41
0.912
FCF / Net incomex
1.472
1.636
1.657
1.637
1.779
1.696
1.576
1.632
1.635
1.615
0.947
1.632
1.636
6
25.22
ROIC%
2.06
0.40
1.03
0.40
3.19
2.14
5.02
4.76
5.01
2.25
20.18
4.76
2.19
15
9.23
Return on equity%
4.78
7.31
5.39
5.84
5.92
5.96
6.14
8.87
6.99
9.76
16.52
6.99
6.05
9
14.95
Return on assets%
19.23
18.80
17.54
15.96
18.56
21.10
19.20
17.53
19.07
21.12
9.15
19.20
18.93
75
1.09
EPS¥
0.25
0.25
0.27
0.27
0.30
0.32
0.35
0.35
0.42
0.50
1.19
10.96%
7.13%
—
21.52
EPS growth%
31.47
31.08
30.15
32.02
31.11
29.94
27.89
26.72
28.47
28.28
4.57
28.28
30.05
92
0.41
Bookvalue per sh¥
0.94
0.98
0.92
0.96
0.99
0.96
0.98
1.06
1.06
1.06
0.65
1.30%
0.95%
—
0.36
FCF per share¥
0.46
0.40
0.43
0.38
0.33
0.35
0.30
0.29
0.26
0.27
1.09
(4.30%)
(6.60%)
—
1.07
Dividend per sh¥
0.42
0.41
0.37
0.34
0.34
0.31
0.31
0.27
0.25
0.25
1.37
(5.99%)
(5.07%)
—
17.45
Div yield (avg)%
30.32
29.62
32.47
35.24
37.07
38.34
39.51
41.15
41.76
41.33
18.56
41.15
37.71
17
12.50
Payout ratio%
6.15
5.44
6.36
5.89
5.90
7.79
5.12
4.98
2.37
1.15
29.34
4.98
5.67
30
367.2
Shares (diluted)M
442.3
465.7
453.4
461.4
502.9
536.8
618.2
588.7
617.7
680.2
380.6
6.23%
5.33%
21
14.47
Buyback yield%
19.33
17.01
16.12
18.12
17.64
16.12
15.21
12.87
14.03
15.31
29.14
15.21
16.12
72
0.450
D/E ratiox
1.955
2.007
2.336
2.599
3.008
3.116
3.070
3.332
3.856
3.940
1.493
3.332
3.039
43
0.153
Enterprise value¥B
0.625
0.721
0.832
0.938
1.076
1.127
1.135
1.108
1.195
1.338
0.138
4.45%
9.49%
38
0.603
LT debt¥B
0.870
0.810
0.889
0.974
0.979
1.048
1.071
1.155
1.315
1.265
0.071
5.26%
4.69%
27
Revenue
¥1.140B
0.47%
1.00×
Cost of revenue
¥744.0M
0.64%
1.02×
Operating expenses
¥231.2M
0.29%
0.98×
Cash and investments
20.00%
Spread over hurdle
11.16%