0.905
Revenue¥B
2.564
2.676
2.792
2.952
3.071
3.270
3.459
3.544
3.651
3.711
0.950
3.86%
4.05%
53
19.89
Revenue growth%
17.07
15.52
12.59
14.95
12.16
13.62
15.75
14.90
15.34
14.42
3.71
14.90
14.93
88
8.59
Gross margin%
23.61
22.50
22.67
23.37
22.07
24.16
25.20
22.91
25.36
23.24
11.96
24.16
23.31
31
17.86
Operating margin%
6.13
7.29
8.13
9.88
10.78
10.92
11.22
12.43
15.02
15.37
21.94
12.43
10.85
73
14.57
Net margin%
0.40
0.40
2.25
0.40
1.52
0.98
3.48
5.49
7.35
7.34
15.17
5.49
1.88
19
32.13
P/E ratio (avg)x
17.56
18.54
17.77
16.26
17.41
17.71
16.46
14.68
13.57
12.27
13.16
14.68
16.94
8
8.252
EV/EBITx
22.36
20.68
22.02
19.50
19.80
21.67
22.04
22.88
22.30
19.40
9.654
22.04
21.84
82
11.58
FCF yield (avg)%
10.85
9.71
9.68
8.29
7.62
10.10
9.14
9.15
7.59
10.27
6.62
9.15
9.41
61
24.99
FCF margin%
3.73
3.59
0.72
0.40
2.08
3.50
2.37
2.62
1.65
1.44
6.74
2.37
2.23
48
0.738
FCF / Net incomex
1.011
1.143
1.063
1.140
1.135
1.304
1.449
1.535
1.578
1.747
0.985
1.535
1.224
94
13.42
ROIC%
14.64
15.69
12.87
15.16
14.63
13.94
15.16
13.84
13.73
12.69
15.45
13.84
14.28
61
28.71
Return on equity%
22.45
22.73
21.91
21.98
20.68
21.60
23.46
22.18
21.51
20.52
12.22
21.60
21.95
67
23.72
Return on assets%
0.40
0.40
0.40
2.84
0.42
3.26
3.39
0.59
0.40
0.40
2.34
0.59
0.41
13
0.14
EPS¥
0.22
0.23
0.22
0.21
0.22
0.24
0.25
0.27
0.31
0.29
0.15
5.10%
3.31%
—
4.36
EPS growth%
12.91
11.09
13.28
12.69
14.20
14.91
17.75
19.08
19.29
20.56
9.38
19.08
14.56
48
0.33
Bookvalue per sh¥
0.15
0.15
0.13
0.13
0.14
0.12
0.12
0.13
0.13
0.13
0.33
(1.86%)
(2.01%)
—
0.06
FCF per share¥
0.42
0.37
0.35
0.31
0.33
0.31
0.28
0.27
0.25
0.27
0.44
(3.83%)
(5.46%)
—
0.22
Dividend per sh¥
0.30
0.31
0.30
0.27
0.27
0.30
0.30
0.32
0.35
0.32
0.44
3.87%
(0.11%)
—
19.39
Div yield (avg)%
24.78
26.22
25.05
26.69
26.21
28.62
30.59
28.48
28.57
26.15
18.49
28.57
26.45
91
19.64
Payout ratio%
15.05
15.34
16.07
16.64
17.62
17.62
18.59
20.28
18.70
20.01
22.16
18.70
17.62
28
1.905
Shares (diluted)B
3.787
4.079
4.465
4.504
5.103
5.663
6.344
7.111
7.989
8.635
1.901
11.09%
10.20%
58
27.66
Buyback yield%
20.14
22.69
24.71
23.70
22.18
24.67
26.94
25.88
24.66
26.78
3.70
25.88
24.67
84
1.024
D/E ratiox
1.260
1.208
1.373
1.353
1.421
1.539
1.618
1.607
1.576
1.716
0.925
1.607
1.480
26
1.398
Enterprise value¥B
3.927
3.998
4.244
4.857
5.676
5.626
5.523
5.399
5.417
5.507
1.103
(0.60%)
4.62%
58
2.776
LT debt¥B
1.075
1.116
0.980
0.865
0.931
0.814
0.712
0.773
0.854
0.827
2.279
(2.35%)
(1.87%)
17
Revenue
¥3.711B
4.05%
1.00×
Cost of revenue
¥2.132B
4.20%
1.01×
Operating expenses
¥554.3M
3.73%
0.97×
Cash and investments
17.85%
Spread over hurdle
23.19%