0.927
Revenue¥B
2.184
2.220
2.312
2.404
2.555
2.676
2.756
2.922
2.992
3.103
0.975
3.96%
3.81%
9
13.33
Revenue growth%
22.27
24.66
23.30
25.54
26.55
28.99
31.97
29.49
26.91
24.52
14.32
28.99
26.05
80
23.83
Gross margin%
10.18
11.77
11.63
10.89
9.24
11.62
11.17
8.60
7.93
9.65
17.02
9.65
10.54
57
3.89
Operating margin%
6.82
8.77
9.44
7.75
4.78
7.37
9.72
6.78
5.22
3.10
7.24
6.78
7.09
29
6.27
Net margin%
17.65
19.89
18.87
21.53
18.56
21.51
24.33
24.31
23.90
26.42
17.73
24.31
21.52
82
34.95
P/E ratio (avg)x
35.74
38.81
41.84
44.36
44.26
48.81
44.81
46.68
40.95
42.38
36.48
44.81
43.32
40
17.98
EV/EBITx
38.22
43.91
48.34
46.89
46.65
48.40
54.30
54.89
64.25
65.95
33.91
54.89
48.37
60
5.35
FCF yield (avg)%
15.00
14.79
16.46
16.55
18.74
16.72
19.35
20.57
17.80
18.93
22.13
18.93
17.26
91
24.40
FCF margin%
25.39
25.87
28.29
29.91
30.28
31.40
30.24
31.01
31.79
34.75
26.49
31.40
30.26
84
1.637
FCF / Net incomex
0.541
0.534
0.496
0.550
0.570
0.542
0.477
0.451
0.489
0.523
0.360
0.489
0.528
62
23.44
ROIC%
9.84
8.87
7.56
10.31
11.39
14.13
14.80
16.74
18.19
16.35
28.78
16.35
12.76
11
6.68
Return on equity%
13.19
12.07
13.54
15.51
14.36
12.57
15.24
13.60
14.65
12.01
15.65
13.60
13.57
48
14.65
Return on assets%
6.50
6.12
3.21
3.14
4.07
3.33
3.92
4.26
4.56
1.59
12.01
3.92
4.00
7
0.23
EPS¥
0.25
0.24
0.22
0.22
0.20
0.21
0.19
0.19
0.19
0.20
0.25
(0.27%)
(1.86%)
—
28.24
EPS growth%
22.53
23.37
24.76
22.14
22.46
23.66
25.52
28.05
28.64
31.16
4.64
28.05
24.21
47
0.37
Bookvalue per sh¥
0.35
0.38
0.36
0.32
0.31
0.33
0.34
0.36
0.38
0.41
0.14
5.50%
1.55%
—
0.27
FCF per share¥
0.44
0.46
0.51
0.54
0.53
0.53
0.54
0.60
0.58
0.64
0.60
4.04%
4.35%
—
0.61
Dividend per sh¥
0.13
0.13
0.14
0.13
0.12
0.11
0.11
0.11
0.12
0.10
0.53
(3.20%)
(3.24%)
—
9.83
Div yield (avg)%
7.40
7.74
6.03
4.93
2.52
2.97
0.40
0.40
2.94
2.78
9.70
2.78
2.95
80
11.64
Payout ratio%
7.51
8.58
7.73
10.32
11.17
14.13
16.98
15.55
14.87
16.13
2.14
15.55
12.65
42
3.891
Shares (diluted)B
3.695
3.513
3.809
4.304
4.296
4.676
5.234
5.213
6.004
5.741
3.780
5.97%
4.39%
40
3.99
Buyback yield%
21.68
23.70
21.53
20.44
18.69
17.42
16.06
16.99
19.89
21.00
18.77
17.42
20.17
81
0.628
D/E ratiox
0.737
0.813
0.814
0.825
0.881
0.880
0.916
1.042
0.984
1.141
0.143
0.984
0.881
42
3.554
Enterprise value¥B
7.122
7.280
7.865
9.047
10.17
11.73
12.48
13.28
15.05
16.12
3.640
9.65%
10.25%
49
2.519
LT debt¥B
3.697
3.456
3.679
3.752
3.407
3.350
3.371
3.446
3.521
3.956
2.107
3.04%
0.25%
36
Revenue
¥3.103B
3.81%
1.00×
Cost of revenue
¥2.160B
3.76%
0.99×
Operating expenses
¥599.0M
3.29%
0.95×
Cash and investments
17.81%
Spread over hurdle
(2.92%)