0.993
Revenue¥B
1.248
1.299
1.387
1.428
1.497
1.544
1.651
1.738
1.800
1.916
1.099
5.06%
4.65%
51
29.74
Revenue growth%
8.31
9.53
12.31
11.28
8.76
9.37
11.05
11.65
10.48
11.32
19.19
11.05
10.76
25
29.89
Gross margin%
9.96
7.18
8.30
6.81
6.37
6.94
6.89
4.43
2.43
4.34
20.63
4.43
6.85
42
8.58
Operating margin%
28.84
27.07
24.39
22.36
19.72
22.62
22.06
20.93
20.10
17.19
14.64
20.93
22.21
70
27.91
Net margin%
11.12
12.92
15.34
13.52
11.69
9.90
8.79
9.80
11.86
12.78
10.06
9.90
11.78
81
32.99
P/E ratio (avg)x
22.19
23.38
22.35
19.78
21.41
21.73
23.81
24.31
24.72
21.74
9.666
23.81
22.27
79
21.69
EV/EBITx
44.24
47.07
52.30
56.04
60.85
55.72
51.05
57.34
53.23
58.13
26.93
55.72
54.48
32
7.96
FCF yield (avg)%
31.43
34.02
36.58
37.32
40.28
39.07
39.31
40.47
41.56
40.86
23.38
40.47
39.19
29
20.25
FCF margin%
19.46
22.36
24.20
22.25
22.79
24.09
22.18
23.72
24.64
23.87
9.37
23.87
23.25
58
0.226
FCF / Net incomex
0.165
0.170
0.168
0.167
0.171
0.181
0.180
0.173
0.152
0.165
1.154
0.173
0.169
43
28.34
ROIC%
7.29
4.71
6.55
5.27
6.97
7.75
7.79
5.73
4.28
3.04
6.15
5.73
6.14
86
19.61
Return on equity%
1.20
0.40
1.74
2.21
0.40
1.37
3.27
3.07
6.06
7.33
23.05
3.27
1.98
70
22.93
Return on assets%
18.42
18.08
16.11
15.28
17.69
16.54
13.87
11.39
12.51
9.52
19.36
12.51
15.69
31
1.63
EPS¥
1.25
1.40
1.51
1.48
1.48
1.54
1.57
1.74
1.73
1.67
1.69
2.42%
3.67%
—
21.39
EPS growth%
1.22
2.58
2.71
4.85
7.30
5.94
3.17
1.95
2.25
2.89
8.22
2.89
2.80
11
2.87
Bookvalue per sh¥
1.60
1.72
1.82
1.70
1.73
1.70
1.82
1.88
1.82
1.73
0.71
(0.10%)
0.65%
—
1.67
FCF per share¥
1.80
1.72
1.67
1.73
1.55
1.59
1.57
1.61
1.69
1.52
3.09
(0.39%)
(2.17%)
—
0.99
Dividend per sh¥
1.57
1.40
1.32
1.20
1.24
1.37
1.22
1.25
1.39
1.38
1.59
2.07%
(0.62%)
—
3.88
Div yield (avg)%
11.12
10.99
12.68
12.50
9.76
10.73
9.22
8.04
10.46
8.02
3.56
9.22
10.60
23
7.87
Payout ratio%
18.06
15.26
18.07
15.34
15.79
18.47
18.32
17.95
19.78
19.27
5.63
18.47
18.06
19
0.521
Shares (diluted)B
1.015
1.228
1.410
1.614
1.580
1.597
1.813
2.040
2.373
2.400
0.549
8.72%
9.01%
20
5.14
Buyback yield%
4.35
7.13
9.21
6.58
4.65
5.93
3.75
1.29
0.40
0.91
29.44
1.29
4.50
87
0.480
D/E ratiox
0.392
0.403
0.384
0.333
0.326
0.356
0.357
0.319
0.338
0.306
0.907
0.338
0.347
34
1.144
Enterprise value¥B
0.975
1.027
0.907
0.915
0.881
0.863
0.747
0.659
0.714
0.742
1.166
(3.38%)
(3.51%)
73
0.808
LT debt¥B
0.143
0.146
0.166
0.172
0.164
0.182
0.206
0.215
0.201
0.214
1.883
5.48%
4.01%
17
Revenue
¥1.916B
4.65%
1.00×
Cost of revenue
¥1.328B
4.76%
1.01×
Operating expenses
¥274.2M
4.23%
0.96×
Cash and investments
22.08%
Spread over hurdle
(1.71%)