0.900
Revenue¥B
2.173
2.259
2.343
2.476
2.591
2.783
2.984
3.119
3.372
3.541
0.951
6.45%
5.37%
9
12.06
Revenue growth%
4.77
6.62
7.60
9.30
11.97
10.31
10.72
10.51
10.01
12.64
20.78
10.51
10.16
72
24.81
Gross margin%
8.84
10.43
11.60
14.45
13.92
12.41
11.92
10.82
12.11
15.07
26.03
12.11
12.02
48
3.37
Operating margin%
23.74
23.87
26.56
26.47
26.17
23.89
25.79
27.23
24.36
24.41
9.92
24.41
25.10
63
30.00
Net margin%
26.19
26.07
23.91
24.01
22.62
20.83
23.19
21.50
20.38
19.72
28.74
20.83
22.91
77
29.53
P/E ratio (avg)x
9.779
9.651
10.21
10.76
11.01
12.33
13.75
13.90
13.55
13.16
6.029
13.55
11.67
41
12.17
EV/EBITx
11.83
13.12
15.26
16.66
16.47
18.67
21.67
23.22
27.60
32.42
35.85
23.22
17.66
49
10.41
FCF yield (avg)%
11.56
9.17
7.64
5.37
4.48
2.69
2.17
1.03
2.90
5.14
3.82
2.69
4.81
63
26.31
FCF margin%
20.06
19.78
19.46
20.61
20.56
21.15
18.70
15.77
14.48
12.75
23.74
15.77
19.62
88
1.661
FCF / Net incomex
1.590
1.839
2.123
2.134
2.250
2.432
2.365
2.445
2.809
2.859
1.339
2.445
2.308
28
19.28
ROIC%
20.88
18.90
21.71
23.23
23.05
22.54
23.26
23.54
21.36
23.58
20.84
23.26
22.80
94
23.43
Return on equity%
9.74
8.59
7.54
4.86
7.36
9.60
9.76
10.40
7.78
10.13
27.93
9.76
9.09
44
25.71
Return on assets%
18.12
19.26
20.37
17.71
18.97
21.61
21.22
19.26
18.09
19.69
13.62
19.69
19.26
38
1.18
EPS¥
0.33
0.35
0.40
0.41
0.41
0.47
0.45
0.49
0.57
0.62
1.22
8.70%
6.26%
—
22.72
EPS growth%
17.12
16.70
14.53
15.68
18.19
17.90
20.68
19.63
16.79
18.75
25.90
18.75
17.51
76
0.54
Bookvalue per sh¥
0.72
0.69
0.74
0.78
0.82
0.90
0.96
0.89
0.82
0.79
0.51
(0.96%)
0.27%
—
0.62
FCF per share¥
0.56
0.50
0.43
0.37
0.38
0.36
0.35
0.36
0.31
0.27
1.29
(6.63%)
(8.50%)
—
0.60
Dividend per sh¥
0.24
0.21
0.22
0.20
0.19
0.20
0.21
0.23
0.24
0.25
0.81
5.64%
1.32%
—
15.40
Div yield (avg)%
24.49
21.68
21.49
20.15
21.24
22.46
21.66
20.24
22.96
20.97
12.73
21.66
21.57
39
29.71
Payout ratio%
6.02
8.08
7.54
4.90
5.63
4.49
1.74
0.40
2.53
3.98
29.39
2.53
4.70
78
1.068
Shares (diluted)B
1.038
1.042
1.040
1.207
1.276
1.424
1.412
1.590
1.493
1.543
1.066
3.87%
4.00%
66
10.32
Buyback yield%
5.53
3.57
4.16
6.10
6.71
8.56
10.97
9.65
11.39
11.62
11.17
10.97
7.64
94
0.423
D/E ratiox
0.232
0.220
0.226
0.215
0.197
0.207
0.194
0.166
0.147
0.145
0.969
0.166
0.202
68
2.957
Enterprise value¥B
1.516
1.523
1.720
1.732
1.818
2.034
2.021
2.008
2.010
1.933
2.585
1.23%
3.68%
69
1.824
LT debt¥B
1.724
1.885
2.100
2.125
2.207
2.257
2.493
2.596
2.675
2.466
2.578
2.24%
4.35%
77
Revenue
¥3.541B
5.37%
1.00×
Cost of revenue
¥1.790B
5.08%
0.97×
Operating expenses
¥543.4M
5.90%
1.05×
Cash and investments
17.66%
Spread over hurdle
26.81%