1.105
Revenue¥B
1.352
1.402
1.428
1.462
1.484
1.490
1.530
1.563
1.628
1.666
1.185
2.34%
2.32%
65
18.48
Revenue growth%
23.17
20.33
19.85
22.07
19.59
18.79
21.10
19.38
18.30
18.57
2.68
18.79
19.72
84
15.79
Gross margin%
16.70
19.42
19.80
18.75
17.57
17.27
16.97
16.26
18.76
18.00
9.32
17.27
17.78
21
6.31
Operating margin%
9.01
6.52
8.67
10.66
11.56
11.53
12.36
13.87
15.81
18.62
10.99
13.87
11.55
6
13.56
Net margin%
23.28
21.61
20.09
22.78
22.90
25.01
24.66
26.62
24.56
26.38
16.32
25.01
23.92
92
33.23
P/E ratio (avg)x
25.57
23.97
20.78
18.09
18.93
17.18
16.81
14.94
13.86
12.33
19.85
14.94
17.64
25
37.38
EV/EBITx
19.29
21.49
21.28
23.43
23.64
24.90
25.08
28.62
33.72
39.64
22.54
28.62
24.27
90
2.66
FCF yield (avg)%
12.39
12.92
10.59
11.52
13.56
15.38
18.29
20.88
20.75
22.29
17.39
20.75
14.47
62
7.77
FCF margin%
16.21
13.93
13.94
11.41
11.69
14.02
14.72
15.98
13.49
11.12
5.00
14.02
13.94
15
1.563
FCF / Net incomex
1.431
1.545
1.662
1.602
1.633
1.697
1.655
1.562
1.544
1.770
1.006
1.655
1.618
87
12.16
ROIC%
20.59
18.21
20.40
21.19
19.15
18.91
21.39
21.93
20.58
18.15
6.25
20.58
20.49
91
2.88
Return on equity%
20.38
19.22
16.93
19.06
18.95
20.56
21.01
20.53
19.66
16.89
16.71
20.53
19.44
89
15.09
Return on assets%
13.35
13.71
14.89
13.18
14.48
16.09
13.64
15.94
18.89
21.46
29.24
16.09
14.69
7
0.41
EPS¥
0.44
0.47
0.44
0.42
0.47
0.50
0.55
0.58
0.52
0.58
0.46
4.25%
2.63%
—
15.07
EPS growth%
11.26
13.46
10.63
12.91
11.06
8.23
9.53
8.45
10.75
8.77
26.19
8.77
10.69
23
0.49
Bookvalue per sh¥
0.18
0.16
0.15
0.14
0.14
0.14
0.14
0.14
0.14
0.14
1.11
(1.27%)
(2.79%)
—
0.79
FCF per share¥
0.32
0.33
0.34
0.32
0.32
0.30
0.34
0.32
0.32
0.30
0.55
(1.05%)
0.59%
—
0.75
Dividend per sh¥
0.28
0.27
0.25
0.26
0.28
0.32
0.33
0.36
0.38
0.37
0.55
5.77%
2.80%
—
21.90
Div yield (avg)%
34.19
33.71
31.65
32.28
30.13
31.62
31.48
33.16
33.14
33.54
15.86
33.14
32.71
32
20.31
Payout ratio%
30.39
32.66
29.70
29.81
29.19
31.82
31.12
30.44
28.85
29.32
20.83
30.44
30.10
51
0.979
Shares (diluted)B
1.365
1.284
1.219
1.211
1.321
1.221
1.161
1.141
1.092
1.269
0.934
(0.80%)
(0.68%)
20
18.15
Buyback yield%
22.53
22.42
22.38
22.65
20.67
21.89
24.43
27.27
29.09
27.97
6.24
27.27
22.59
75
1.395
D/E ratiox
0.150
0.175
0.191
0.211
0.226
0.251
0.238
0.234
0.239
0.232
0.375
0.238
0.229
42
0.185
Enterprise value¥B
2.022
1.996
1.955
2.050
2.270
2.418
2.560
2.496
2.507
2.458
1.001
1.60%
2.60%
68
1.256
LT debt¥B
1.568
1.794
1.739
1.956
2.069
2.101
2.341
2.745
3.120
3.023
0.124
7.87%
8.65%
81
Revenue
¥1.666B
2.32%
1.00×
Cost of revenue
¥783.1M
1.99%
0.97×
Operating expenses
¥318.1M
2.72%
1.04×
Cash and investments
16.46%
Spread over hurdle
18.13%