0.644
Revenue¥B
1.181
1.190
1.190
1.208
1.251
1.284
1.343
1.353
1.412
1.431
0.685
2.72%
2.34%
32
29.46
Revenue growth%
17.62
16.97
14.68
15.35
17.18
17.37
20.17
20.84
22.85
23.05
26.25
20.84
17.50
8
2.68
Gross margin%
21.14
19.26
18.74
18.63
20.63
22.39
22.36
24.06
25.16
23.89
4.08
23.89
21.75
87
5.46
Operating margin%
26.91
24.31
22.04
24.75
25.72
23.35
21.20
19.31
21.66
24.20
4.61
21.66
23.77
69
20.27
Net margin%
31.06
31.34
30.68
32.21
32.83
33.68
34.16
34.57
36.33
37.42
10.08
34.57
33.26
72
34.23
P/E ratio (avg)x
13.40
15.35
17.06
15.99
15.16
13.99
13.86
15.81
18.06
19.06
11.23
15.81
15.58
56
6.171
EV/EBITx
15.92
16.09
15.57
15.74
14.15
13.94
14.07
13.34
12.56
13.35
23.12
13.35
14.11
59
21.63
FCF yield (avg)%
7.68
9.79
8.18
9.11
11.15
11.93
10.49
12.87
15.78
17.80
5.49
12.87
10.82
53
27.77
FCF margin%
21.37
21.54
19.90
16.92
16.05
16.65
13.76
16.09
17.65
20.43
10.71
16.65
17.29
56
0.837
FCF / Net incomex
0.876
0.950
0.985
1.036
1.085
1.124
1.084
1.223
1.414
1.418
0.423
1.223
1.085
41
24.70
ROIC%
20.74
22.38
24.58
24.29
26.84
24.03
26.01
26.06
23.07
21.76
10.84
24.03
24.16
18
20.44
Return on equity%
18.87
20.36
17.96
15.45
15.02
18.00
15.76
17.87
17.57
20.49
29.97
17.87
17.91
91
21.91
Return on assets%
0.40
0.40
0.40
0.40
0.40
2.05
0.40
3.12
0.84
0.40
2.24
0.84
0.40
34
0.77
EPS¥
0.17
0.15
0.16
0.16
0.16
0.16
0.14
0.16
0.15
0.14
0.83
(3.17%)
(1.54%)
—
4.84
EPS growth%
10.34
9.06
11.20
13.27
13.53
15.85
15.55
16.57
14.45
16.46
11.12
15.85
13.99
61
0.24
Bookvalue per sh¥
0.50
0.46
0.39
0.40
0.40
0.39
0.41
0.45
0.45
0.43
0.91
1.39%
(1.02%)
—
0.29
FCF per share¥
0.96
1.05
1.11
1.27
1.28
1.31
1.42
1.60
1.52
1.60
0.27
4.56%
6.01%
—
0.80
Dividend per sh¥
0.72
0.73
0.72
0.71
0.64
0.60
0.53
0.57
0.62
0.58
0.82
(1.93%)
(2.16%)
—
28.05
Div yield (avg)%
21.03
20.83
20.49
17.95
17.86
20.09
17.34
14.98
15.64
13.80
24.79
15.64
17.91
59
11.97
Payout ratio%
0.40
1.51
4.39
7.34
8.78
8.96
6.74
8.56
11.43
10.38
6.82
8.96
7.95
56
1.239
Shares (diluted)B
2.095
2.406
2.534
2.655
3.114
3.321
3.948
3.862
4.424
4.288
1.238
6.61%
9.38%
58
4.64
Buyback yield%
26.26
25.98
24.70
27.07
30.03
31.83
31.15
28.34
26.92
26.15
9.10
28.34
27.00
6
0.819
D/E ratiox
0.234
0.247
0.243
0.254
0.280
0.311
0.323
0.357
0.314
0.277
1.414
0.314
0.278
67
0.655
Enterprise value¥B
1.353
1.425
1.594
1.599
1.724
1.973
2.238
2.052
1.957
1.965
1.383
2.65%
5.09%
66
1,161
LT debt¥M
869.7
899.8
936.7
932.8
827.6
790.7
824.9
890.3
828.4
740.4
711.0
(2.20%)
(2.09%)
57
Revenue
¥1.431B
2.34%
1.00×
Cost of revenue
¥735.6M
2.36%
1.00×
Operating expenses
¥332.1M
2.36%
1.00×
Cash and investments
16.59%
Spread over hurdle
55.95%