0.661
Revenue¥B
1.118
1.160
1.196
1.219
1.275
1.319
1.362
1.400
1.471
1.490
0.697
3.16%
3.11%
31
21.45
Revenue growth%
25.63
28.55
30.06
28.36
28.31
28.44
29.24
31.08
28.97
29.19
21.55
29.19
28.76
24
7.19
Gross margin%
5.81
7.72
8.62
7.65
7.01
4.28
5.51
4.91
4.39
5.85
17.58
4.91
5.83
62
20.52
Operating margin%
20.62
22.92
20.33
18.09
18.60
18.26
18.16
18.39
16.50
16.16
2.88
18.16
18.33
62
22.80
Net margin%
3.27
3.68
2.98
4.46
1.81
0.40
0.40
0.40
3.38
0.67
19.33
0.40
2.40
20
9.214
P/E ratio (avg)x
15.76
14.94
13.41
13.07
13.32
13.69
13.93
14.73
14.34
13.16
18.83
13.93
13.81
38
9.228
EV/EBITx
46.37
49.75
47.61
51.71
54.37
54.33
52.02
52.00
59.11
66.66
29.32
54.33
52.01
91
27.58
FCF yield (avg)%
13.79
14.39
12.77
12.68
11.36
8.72
11.29
13.45
10.85
12.92
21.90
11.29
12.73
49
28.18
FCF margin%
10.26
10.97
9.05
7.44
8.47
6.27
3.74
2.84
3.59
4.81
17.22
3.74
6.86
93
1.763
FCF / Net incomex
2.243
2.182
2.163
2.497
2.577
2.962
3.279
3.284
3.339
3.514
0.174
3.284
2.770
81
16.88
ROIC%
3.78
5.05
3.28
0.43
0.40
0.59
0.40
0.40
0.40
0.40
9.85
0.40
0.42
50
7.06
Return on equity%
12.73
13.91
11.87
11.84
11.01
8.15
11.02
13.32
15.96
14.77
16.66
13.32
12.30
82
12.83
Return on assets%
7.01
9.56
9.16
8.75
9.61
8.56
10.35
9.41
7.85
7.78
19.74
8.56
8.95
82
0.51
EPS¥
0.63
0.69
0.74
0.75
0.81
0.86
0.78
0.76
0.82
0.81
0.55
0.16%
2.35%
—
13.21
EPS growth%
23.73
23.62
23.81
25.32
23.79
26.00
27.33
27.04
26.02
24.86
25.81
26.02
25.09
59
1.30
Bookvalue per sh¥
0.92
0.93
0.90
0.87
0.98
1.03
0.95
0.99
0.95
1.01
0.72
0.49%
0.19%
—
0.55
FCF per share¥
0.47
0.47
0.44
0.45
0.42
0.47
0.45
0.45
0.42
0.45
1.55
1.48%
0.78%
—
1.30
Dividend per sh¥
2.99
3.33
3.70
3.47
3.85
3.90
3.75
3.92
4.44
4.66
0.33
3.89%
5.59%
—
22.47
Div yield (avg)%
25.34
25.23
26.35
26.99
27.14
29.82
29.32
31.18
31.34
29.56
5.87
29.82
28.23
63
28.18
Payout ratio%
17.12
15.26
18.24
18.97
18.52
17.95
18.22
21.02
19.70
19.22
13.86
19.22
18.38
25
0.916
Shares (diluted)B
1.072
1.132
1.061
1.193
1.215
1.124
1.238
1.254
1.434
1.619
0.908
5.90%
5.01%
80
27.84
Buyback yield%
9.22
7.84
5.60
4.75
2.81
0.80
0.40
0.40
2.05
0.40
8.10
0.40
2.43
79
1.688
D/E ratiox
1.688
1.638
1.607
1.817
1.991
1.836
1.867
1.898
2.083
1.982
0.197
1.898
1.851
70
1.427
Enterprise value¥B
1.982
1.824
1.690
1.500
1.656
1.462
1.306
1.233
1.273
1.146
1.118
(7.11%)
(4.38%)
26
1.086
LT debt¥B
1.570
1.643
1.651
1.713
1.917
2.146
2.412
2.753
3.175
3.045
0.609
9.69%
8.10%
79
Revenue
¥1.490B
3.11%
1.00×
Cost of revenue
¥879.3M
2.64%
0.96×
Operating expenses
¥249.6M
3.90%
1.08×
Goodwill & intangibles
16.32%
Cash and investments
15.98%
Spread over hurdle
20.31%