0.612
Revenue¥B
1.537
1.667
1.777
1.972
2.097
2.275
2.525
2.745
3.050
3.325
0.644
9.66%
9.06%
58
7.16
Revenue growth%
34.01
32.20
34.13
34.86
34.57
33.64
35.21
33.56
34.85
34.96
3.88
34.85
34.35
57
19.67
Gross margin%
32.70
31.60
28.62
26.13
29.08
28.94
31.02
30.63
30.25
29.06
22.61
30.25
29.66
48
11.86
Operating margin%
15.98
18.51
18.22
16.29
17.58
16.83
17.25
20.15
17.98
19.21
9.10
17.98
17.78
24
28.28
Net margin%
16.29
13.57
13.21
15.78
17.62
20.02
22.04
23.99
21.87
23.96
9.08
22.04
18.82
8
15.26
P/E ratio (avg)x
31.87
32.91
34.70
36.76
39.63
43.07
43.54
47.01
45.56
43.88
25.90
43.88
41.35
53
20.78
EV/EBITx
38.38
37.10
37.46
41.27
39.70
45.10
50.12
48.74
51.55
54.38
26.28
50.12
43.18
36
12.92
FCF yield (avg)%
16.87
18.11
16.88
16.80
17.32
17.34
19.19
21.45
19.74
22.57
29.20
19.74
17.72
80
28.97
FCF margin%
9.22
8.12
6.34
4.71
2.44
3.32
0.97
1.45
3.07
0.40
12.91
1.45
3.20
58
0.627
FCF / Net incomex
1.670
1.855
1.748
2.022
2.152
2.027
2.152
2.301
2.358
2.641
0.832
2.301
2.089
68
26.49
ROIC%
4.79
4.86
3.75
4.97
7.94
5.72
5.23
7.06
7.77
5.87
23.14
5.87
5.47
86
5.60
Return on equity%
11.32
9.30
7.51
9.48
10.10
7.63
5.99
7.69
9.78
12.16
15.84
7.69
9.39
70
6.10
Return on assets%
10.85
8.56
7.49
10.07
12.58
13.49
12.80
11.78
10.96
8.13
4.59
11.78
10.91
34
0.75
EPS¥
0.36
0.37
0.37
0.42
0.44
0.45
0.44
0.53
0.53
0.63
0.83
7.61%
6.18%
—
7.37
EPS growth%
2.00
1.76
1.16
1.87
2.02
0.40
0.40
0.40
0.40
0.40
11.03
0.40
0.78
70
1.03
Bookvalue per sh¥
0.90
0.93
0.98
0.88
0.92
0.96
0.96
0.90
0.86
0.83
0.69
(1.95%)
(0.91%)
—
0.92
FCF per share¥
0.43
0.44
0.46
0.50
0.47
0.48
0.46
0.45
0.50
0.49
0.75
0.87%
0.40%
—
0.30
Dividend per sh¥
1.19
1.24
1.32
1.45
1.51
1.80
2.11
2.45
2.94
3.49
1.06
18.25%
12.36%
—
29.39
Div yield (avg)%
13.31
13.80
11.31
13.78
11.44
8.98
8.00
8.08
8.40
7.13
27.97
8.08
10.14
10
23.91
Payout ratio%
25.63
25.94
23.41
23.98
22.94
25.53
25.62
25.35
23.77
25.31
18.89
25.35
25.33
85
2.541
Shares (diluted)B
2.292
2.271
2.424
2.205
1.994
2.189
2.020
1.767
1.525
1.425
2.526
(6.50%)
(5.75%)
57
21.72
Buyback yield%
9.95
10.44
10.64
9.62
8.80
5.84
3.26
5.53
3.92
5.93
21.26
5.53
7.36
24
1.373
D/E ratiox
0.799
0.878
0.867
1.020
1.159
1.230
1.186
1.158
1.242
1.213
1.599
1.213
1.158
46
3.381
Enterprise value¥B
0.369
0.361
0.398
0.353
0.337
0.318
0.349
0.381
0.362
0.350
2.653
0.75%
(0.83%)
58
2.486
LT debt¥B
3.374
3.217
3.483
3.870
3.928
3.773
4.111
4.536
5.163
5.462
1.391
6.82%
5.55%
88
Revenue
¥3.325B
9.06%
1.00×
Cost of revenue
¥2.328B
9.06%
1.00×
Operating expenses
¥483.4M
10.15%
1.10×
Cash and investments
17.35%
Spread over hurdle
(1.51%)