0.375
Revenue¥B
2.262
2.364
2.377
2.453
2.560
2.692
2.722
2.841
2.943
3.020
0.414
3.36%
3.12%
68
17.37
Revenue growth%
22.13
21.05
22.14
19.68
18.75
16.90
18.16
17.32
17.07
18.20
14.00
17.32
18.48
15
11.96
Gross margin%
16.74
16.76
18.80
16.11
15.21
17.86
17.52
18.45
17.93
15.30
29.32
17.86
17.14
19
16.22
Operating margin%
10.09
11.66
8.79
10.01
9.85
12.76
13.35
14.00
15.87
14.26
11.36
14.00
12.21
20
3.44
Net margin%
22.36
22.22
22.99
22.61
19.89
18.65
19.65
20.47
20.72
21.05
24.45
20.47
20.88
19
31.46
P/E ratio (avg)x
13.94
15.69
16.27
15.95
18.31
17.85
19.56
20.68
21.75
25.34
25.18
20.68
18.08
24
10.76
EV/EBITx
17.36
18.10
18.78
16.81
18.26
17.11
15.73
14.65
14.47
15.85
32.51
15.73
16.96
69
8.22
FCF yield (avg)%
27.84
25.35
23.63
23.03
25.05
26.85
25.75
27.84
27.59
25.82
19.83
26.85
25.79
86
19.66
FCF margin%
15.00
15.02
15.74
16.65
18.81
20.28
20.88
21.40
20.17
18.85
18.11
20.28
18.83
94
1.465
FCF / Net incomex
0.387
0.433
0.430
0.466
0.458
0.524
0.533
0.539
0.622
0.641
1.105
0.539
0.495
87
16.57
ROIC%
24.66
24.31
27.30
28.90
28.85
26.23
28.27
27.01
27.40
29.58
23.77
27.40
27.35
74
5.44
Return on equity%
18.28
19.04
19.03
16.80
17.94
17.43
20.39
18.23
15.50
17.12
4.27
17.43
18.08
22
26.40
Return on assets%
19.24
18.48
16.01
16.14
14.91
12.18
10.44
9.77
10.40
12.87
6.70
10.44
13.89
68
0.92
EPS¥
0.29
0.32
0.36
0.41
0.43
0.48
0.47
0.50
0.49
0.54
0.96
4.58%
6.52%
—
9.39
EPS growth%
3.69
3.02
0.40
2.27
1.71
1.99
1.30
3.55
0.86
0.40
6.94
1.30
1.85
46
0.37
Bookvalue per sh¥
0.62
0.66
0.68
0.71
0.75
0.65
0.59
0.54
0.46
0.48
0.36
(8.61%)
(2.05%)
—
0.62
FCF per share¥
1.74
2.01
2.45
2.82
2.85
3.08
3.04
3.67
3.66
3.72
0.49
5.52%
10.08%
—
0.75
Dividend per sh¥
0.79
0.72
0.80
0.75
0.77
0.87
0.94
0.90
1.02
1.07
0.21
6.76%
3.69%
—
10.09
Div yield (avg)%
11.83
14.24
15.65
18.60
21.01
21.86
19.84
18.41
21.27
23.27
25.90
21.27
19.22
63
5.88
Payout ratio%
21.82
20.70
20.10
19.13
19.63
22.49
24.61
24.91
22.69
21.08
9.34
22.69
21.45
79
1.472
Shares (diluted)B
1.303
1.445
1.271
1.249
1.241
1.307
1.366
1.426
1.415
1.295
1.479
0.86%
0.07%
41
7.81
Buyback yield%
17.62
16.59
13.80
14.94
15.10
15.51
15.83
17.86
16.30
15.10
22.92
15.83
15.67
30
1.717
D/E ratiox
1.279
1.191
1.235
1.207
1.275
1.252
1.370
1.473
1.648
1.847
1.694
1.473
1.277
63
2.679
Enterprise value¥B
2.589
2.469
2.444
2.689
2.751
2.728
2.621
2.716
2.674
2.657
0.689
(0.69%)
0.37%
8
0.622
LT debt¥B
1.034
1.085
1.132
1.080
0.967
0.866
0.812
0.794
0.702
0.647
2.421
(7.73%)
(4.05%)
12
Revenue
¥3.020B
3.12%
1.00×
Cost of revenue
¥1.968B
3.01%
0.99×
Operating expenses
¥597.6M
3.72%
1.06×
Cash and investments
15.79%
Spread over hurdle
(0.99%)