0.912
Revenue¥B
1.108
1.178
1.240
1.350
1.423
1.489
1.606
1.744
1.872
1.957
1.011
6.59%
6.38%
88
17.37
Revenue growth%
26.91
29.49
29.53
27.33
29.22
29.70
27.61
28.20
27.36
26.59
17.01
27.61
27.90
60
6.42
Gross margin%
24.14
25.84
24.61
21.74
19.56
21.48
23.84
23.02
23.87
24.06
4.43
23.84
23.85
69
15.45
Operating margin%
30.77
27.91
25.80
26.18
25.55
26.76
24.95
25.36
22.74
21.06
25.91
24.95
25.67
77
19.12
Net margin%
22.26
21.03
20.01
22.69
20.05
17.38
17.59
15.30
13.49
13.42
3.31
15.30
18.80
77
26.42
P/E ratio (avg)x
17.86
19.96
21.22
20.41
21.94
21.40
20.51
20.18
19.61
18.08
37.10
20.18
20.30
40
16.22
EV/EBITx
17.94
17.82
19.24
20.57
18.24
16.81
15.51
13.72
12.16
11.65
35.57
13.72
17.32
54
5.00
FCF yield (avg)%
2.07
4.40
3.10
4.02
4.17
4.77
1.96
4.68
7.26
4.85
6.53
4.77
4.28
28
16.88
FCF margin%
5.25
6.81
9.04
7.22
5.80
6.95
8.33
8.74
7.78
6.48
27.80
7.78
7.08
64
1.103
FCF / Net incomex
0.254
0.258
0.250
0.256
0.252
0.250
0.251
0.255
0.270
0.297
1.138
0.255
0.255
74
27.87
ROIC%
19.03
17.33
16.24
16.67
15.60
14.96
12.10
14.69
15.32
14.48
27.69
14.69
15.46
28
26.89
Return on equity%
6.51
4.60
5.29
5.18
4.59
3.75
5.32
3.27
5.92
7.37
19.12
5.32
5.24
79
19.02
Return on assets%
11.54
9.22
7.09
9.44
11.84
9.85
9.02
10.16
9.89
11.20
25.35
9.89
9.87
19
0.37
EPS¥
0.32
0.33
0.29
0.26
0.24
0.23
0.21
0.21
0.21
0.21
0.40
(1.98%)
(4.92%)
—
22.19
EPS growth%
15.89
16.75
17.90
16.80
19.56
20.05
19.33
17.66
18.34
16.15
23.61
18.34
17.78
77
0.55
Bookvalue per sh¥
0.44
0.48
0.41
0.38
0.37
0.33
0.34
0.36
0.32
0.35
0.58
(1.16%)
(2.91%)
—
1.40
FCF per share¥
0.87
0.84
1.00
1.03
1.12
1.13
1.20
1.39
1.48
1.68
1.26
8.49%
8.18%
—
0.21
Dividend per sh¥
1.63
1.74
1.78
1.89
1.94
2.12
2.12
2.43
2.62
2.92
0.21
8.58%
7.59%
—
29.52
Div yield (avg)%
22.16
24.87
25.58
23.19
22.44
21.53
21.79
23.63
25.02
27.43
4.46
23.63
23.41
93
22.04
Payout ratio%
25.50
25.78
23.99
24.03
25.56
28.30
29.43
29.86
29.05
32.04
21.48
29.43
27.04
21
1.032
Shares (diluted)B
0.912
0.860
0.843
0.890
0.891
0.789
0.729
0.777
0.730
0.742
1.046
(3.58%)
(1.84%)
59
26.09
Buyback yield%
33.84
32.66
29.98
27.32
24.97
25.33
23.28
24.47
26.28
25.01
7.98
25.01
25.80
10
1.132
D/E ratiox
1.521
1.480
1.643
1.740
1.697
1.865
1.900
2.007
1.858
1.816
1.772
1.865
1.778
69
0.467
Enterprise value¥B
0.750
0.782
0.826
0.853
0.867
0.953
0.984
0.937
0.921
0.885
1.453
0.41%
2.98%
67
0.931
LT debt¥B
0.973
1.025
1.109
1.036
1.126
1.268
1.340
1.368
1.402
1.307
1.324
3.02%
2.85%
52
Revenue
¥1.957B
6.38%
1.00×
Cost of revenue
¥1.369B
6.37%
1.00×
Operating expenses
¥242.0M
5.43%
0.91×
Cash and investments
16.96%
Spread over hurdle
23.94%