0.197
Revenue¥B
1.350
1.418
1.469
1.517
1.550
1.627
1.723
1.836
1.939
2.059
0.205
5.84%
4.50%
23
17.22
Revenue growth%
26.40
26.95
26.83
28.18
29.49
32.03
31.31
30.03
30.26
28.41
22.01
30.26
28.95
12
9.15
Gross margin%
36.28
36.32
38.65
37.83
36.64
35.89
35.40
37.42
35.62
33.38
3.94
35.62
36.30
78
29.89
Operating margin%
23.67
26.52
25.91
27.54
26.67
23.96
22.54
22.74
24.86
24.99
27.01
23.96
24.92
71
2.71
Net margin%
7.51
9.47
11.09
8.44
7.59
9.96
7.29
6.61
5.82
3.11
5.01
6.61
7.55
91
24.88
P/E ratio (avg)x
25.60
28.88
28.45
27.41
30.33
32.89
34.79
37.53
36.61
40.07
9.243
36.61
31.61
90
17.50
EV/EBITx
20.68
18.13
16.73
18.34
17.28
15.03
15.27
13.21
12.67
13.30
8.753
13.30
16.00
71
24.35
FCF yield (avg)%
25.45
27.19
30.02
28.95
26.37
27.82
25.04
25.23
23.12
23.42
17.06
25.04
25.91
69
21.09
FCF margin%
34.78
34.11
35.67
36.26
38.91
36.45
35.95
38.54
40.05
37.77
16.15
37.77
36.35
62
1.367
FCF / Net incomex
1.613
1.603
1.698
2.002
2.324
2.710
3.220
3.398
3.564
3.856
1.023
3.398
2.517
61
14.75
ROIC%
15.00
14.70
13.70
14.34
14.38
11.88
11.36
10.48
8.11
5.59
2.37
10.48
12.79
84
25.59
Return on equity%
9.58
9.83
8.35
7.56
7.27
5.99
5.58
5.03
5.12
3.64
27.64
5.12
6.63
14
24.11
Return on assets%
17.66
15.75
14.03
15.51
17.02
18.19
19.90
21.07
21.44
24.10
5.77
21.07
17.93
71
0.14
EPS¥
0.85
0.97
1.00
1.18
1.23
1.40
1.64
1.65
1.60
1.62
0.15
5.65%
8.11%
—
9.20
EPS growth%
18.10
17.37
16.21
15.97
15.73
14.59
11.74
12.35
9.82
7.95
22.94
11.74
15.16
82
0.40
Bookvalue per sh¥
0.49
0.57
0.67
0.73
0.76
0.86
0.98
1.18
1.27
1.44
0.39
13.59%
13.19%
—
0.13
FCF per share¥
0.21
0.20
0.19
0.19
0.19
0.18
0.17
0.18
0.17
0.17
0.41
(2.38%)
(2.80%)
—
0.33
Dividend per sh¥
0.51
0.51
0.52
0.50
0.54
0.54
0.60
0.57
0.61
0.66
0.48
4.21%
3.64%
—
21.31
Div yield (avg)%
17.93
16.61
17.30
19.66
18.00
20.93
21.08
21.74
21.14
18.43
2.72
21.08
19.04
36
11.62
Payout ratio%
24.41
24.33
22.50
25.35
26.53
26.12
27.27
25.36
26.85
28.37
25.12
26.85
25.74
6
1.432
Shares (diluted)B
2.002
1.923
2.154
2.378
2.356
2.334
2.630
2.836
3.199
3.503
1.445
8.26%
7.41%
24
14.41
Buyback yield%
18.42
18.41
20.08
20.07
22.96
20.38
19.86
17.32
19.16
20.31
19.13
19.86
19.96
14
1.070
D/E ratiox
0.844
0.825
0.822
0.959
1.102
1.191
1.189
1.241
1.352
1.541
0.827
1.241
1.145
14
0.193
Enterprise value¥B
0.709
0.800
0.929
0.945
0.976
1.054
1.002
1.035
1.203
1.146
0.623
3.27%
5.45%
83
0.669
LT debt¥B
1.242
1.232
1.088
1.142
1.146
1.203
1.047
0.945
0.856
0.886
0.291
(5.02%)
(3.24%)
73
Revenue
¥2.059B
4.50%
1.00×
Cost of revenue
¥1.224B
4.25%
0.98×
Operating expenses
¥229.0M
4.44%
0.99×
Cash and investments
18.56%
Spread over hurdle
49.36%