0.191
Revenue¥B
0.870
0.907
0.934
0.977
1.001
1.030
1.076
1.109
1.166
1.214
0.211
3.93%
3.97%
23
24.60
Revenue growth%
25.47
24.91
23.41
22.66
23.60
22.81
20.60
19.94
20.91
20.59
4.81
20.60
22.74
51
4.20
Gross margin%
23.47
26.24
23.76
24.64
26.82
26.29
25.30
25.96
26.30
26.59
20.87
26.29
26.10
47
11.52
Operating margin%
11.52
11.96
14.07
14.63
14.71
12.60
10.34
8.56
11.40
10.49
9.31
10.49
11.74
70
18.20
Net margin%
5.10
6.79
7.39
7.01
8.46
7.04
4.79
4.68
5.06
8.04
14.09
5.06
6.90
86
18.67
P/E ratio (avg)x
23.46
27.38
30.16
31.14
30.85
35.03
39.33
39.28
38.15
41.13
10.64
39.28
33.09
76
16.98
EV/EBITx
44.51
51.29
55.06
59.86
68.59
78.43
76.42
79.61
85.63
93.30
12.31
79.61
72.51
50
18.51
FCF yield (avg)%
18.26
15.28
13.98
15.92
14.48
13.71
12.07
9.60
7.03
4.21
4.55
9.60
13.84
57
6.49
FCF margin%
3.10
4.04
1.42
2.33
4.47
5.15
7.90
10.31
12.34
9.65
23.08
9.65
4.81
54
1.666
FCF / Net incomex
1.235
1.146
1.152
1.213
1.160
1.160
1.191
1.150
1.043
0.921
0.545
1.150
1.156
75
7.31
ROIC%
21.67
23.03
23.86
26.40
27.70
27.30
24.63
26.28
27.48
27.39
20.02
27.30
26.34
11
18.72
Return on equity%
22.92
22.69
20.74
17.77
17.90
19.13
20.00
21.39
22.81
22.26
15.17
21.39
21.06
76
26.22
Return on assets%
35.45
36.79
37.30
37.85
38.79
36.70
34.58
33.05
33.99
34.38
21.16
34.38
36.08
55
1.81
EPS¥
1.55
1.59
1.43
1.56
1.61
1.47
1.39
1.57
1.54
1.48
1.87
(1.72%)
(1.15%)
—
24.40
EPS growth%
5.51
5.01
2.50
2.70
0.40
0.40
1.23
0.40
2.18
0.40
11.72
0.40
1.70
12
1.18
Bookvalue per sh¥
1.38
1.64
1.86
2.14
2.40
2.34
2.80
3.37
3.61
4.07
1.27
11.18%
12.64%
—
0.83
FCF per share¥
1.21
1.12
1.18
1.04
1.16
1.08
0.96
1.01
1.04
1.05
0.89
(1.91%)
(1.34%)
—
0.98
Dividend per sh¥
1.04
1.08
1.11
1.11
0.95
0.84
0.91
0.79
0.78
0.69
0.99
(6.15%)
(5.24%)
—
17.17
Div yield (avg)%
6.25
4.50
2.28
2.15
0.93
0.94
0.40
0.40
0.40
0.40
27.99
0.40
0.94
78
28.48
Payout ratio%
9.20
11.50
9.56
11.59
14.06
14.69
14.61
15.93
18.42
15.45
26.94
15.45
14.33
52
514.7
Shares (diluted)M
490.0
421.1
423.5
422.5
413.4
449.6
419.7
426.8
446.1
465.8
528.9
2.42%
(1.71%)
44
23.63
Buyback yield%
12.24
13.85
14.78
15.31
16.83
14.97
15.84
14.77
17.11
17.23
21.50
15.84
15.14
83
1.708
D/E ratiox
2.074
2.253
2.189
2.408
2.695
3.037
3.356
3.767
4.256
3.900
1.061
3.767
2.866
36
1,072
Enterprise value¥M
95.27
85.39
90.29
89.92
86.36
93.17
88.13
97.43
100.2
109.2
764.1
4.81%
0.79%
64
0.473
LT debt¥B
1.475
1.393
1.430
1.346
1.518
1.722
1.702
1.824
2.058
2.008
1.297
5.75%
2.99%
92
Revenue
¥1.214B
3.97%
1.00×
Cost of revenue
¥849.7M
3.97%
1.00×
Operating expenses
¥198.4M
3.61%
0.97×
Cash and investments
15.51%
Spread over hurdle
(3.95%)