0.290
Revenue¥B
1.737
1.832
1.918
1.994
2.089
2.219
2.355
2.514
2.721
2.860
0.304
6.48%
5.72%
58
6.35
Revenue growth%
7.41
8.66
11.12
13.35
15.34
14.44
11.68
13.51
14.62
11.87
4.50
13.51
12.61
70
7.97
Gross margin%
31.11
28.76
26.23
25.14
25.84
26.12
24.65
25.16
27.00
26.60
22.65
26.12
26.18
11
17.32
Operating margin%
10.82
12.15
14.38
14.32
15.15
17.16
19.23
19.35
17.01
14.90
18.66
17.16
15.02
60
24.96
Net margin%
5.90
6.29
3.74
4.11
1.83
0.40
0.40
1.34
1.56
0.89
15.82
0.89
1.69
61
12.06
P/E ratio (avg)x
41.01
44.00
41.66
42.38
46.62
48.16
51.26
55.51
52.76
52.59
15.93
52.59
47.39
95
12.98
EV/EBITx
22.59
23.83
23.30
27.13
26.36
29.92
32.65
31.50
34.95
34.59
11.85
32.65
28.53
71
14.24
FCF yield (avg)%
26.39
26.31
23.52
25.21
28.16
26.70
25.20
27.99
25.03
25.80
6.08
25.80
26.06
83
22.91
FCF margin%
18.01
18.47
18.67
21.32
18.53
18.20
18.65
21.47
23.23
23.66
11.65
21.47
18.66
78
1.571
FCF / Net incomex
1.246
1.131
1.196
1.253
1.287
1.208
1.331
1.265
1.338
1.292
1.083
1.292
1.259
5
9.46
ROIC%
12.25
11.19
9.76
12.73
11.47
10.96
10.66
12.19
12.22
12.21
26.72
12.19
11.83
63
17.90
Return on equity%
15.60
13.59
15.09
17.03
18.65
21.20
22.28
19.90
17.54
14.66
17.93
19.90
17.28
79
25.18
Return on assets%
21.00
20.42
19.95
21.43
20.12
22.63
20.90
22.28
21.71
23.32
26.82
22.28
21.21
65
0.88
EPS¥
0.80
0.78
0.87
0.83
0.79
0.78
0.76
0.83
0.94
0.93
0.97
3.11%
0.71%
—
7.53
EPS growth%
21.05
20.39
18.85
18.30
16.91
14.93
14.78
14.58
14.52
16.05
5.17
14.78
16.48
18
0.64
Bookvalue per sh¥
0.31
0.33
0.34
0.35
0.31
0.26
0.24
0.21
0.22
0.23
0.61
(5.85%)
(2.55%)
—
0.31
FCF per share¥
0.45
0.43
0.41
0.47
0.48
0.53
0.56
0.65
0.66
0.65
0.57
6.06%
3.56%
—
0.54
Dividend per sh¥
0.30
0.31
0.34
0.38
0.37
0.42
0.46
0.50
0.51
0.47
0.85
4.59%
3.47%
—
28.93
Div yield (avg)%
25.22
27.37
26.81
24.04
22.54
24.31
26.62
25.30
25.23
27.79
3.09
25.30
25.27
59
6.59
Payout ratio%
22.34
24.92
22.62
22.78
24.55
22.59
23.07
24.55
25.22
25.15
25.36
24.55
23.81
13
2.380
Shares (diluted)B
4.682
4.901
5.275
5.957
7.050
8.322
8.237
8.729
9.096
9.124
2.335
5.29%
8.72%
29
11.68
Buyback yield%
19.49
18.97
16.30
17.76
19.56
18.70
21.13
19.21
16.92
18.28
22.93
18.70
18.84
90
0.868
D/E ratiox
1.719
1.872
1.795
1.917
1.902
2.019
1.935
2.144
2.014
1.894
1.208
2.014
1.910
31
0.477
Enterprise value¥B
2.608
3.003
3.492
3.951
4.356
4.960
5.306
5.043
4.796
5.525
2.421
4.87%
7.57%
54
2.795
LT debt¥B
0.484
0.450
0.441
0.421
0.463
0.443
0.437
0.464
0.439
0.417
1.723
(2.09%)
(0.49%)
61
Revenue
¥2.860B
5.72%
1.00×
Cost of revenue
¥1.911B
5.78%
1.01×
Operating expenses
¥564.6M
5.73%
1.00×
Cash and investments
20.12%
Spread over hurdle
(3.52%)