3.593
Revenue¥B
2.744
3.029
3.253
3.496
3.781
4.134
4.445
4.724
5.208
5.629
3.876
8.28%
8.12%
62
8.36
Revenue growth%
20.28
22.63
21.19
18.74
16.86
15.02
14.45
12.63
9.75
8.28
3.52
12.63
15.94
65
6.63
Gross margin%
0.40
0.65
0.40
0.40
0.40
0.95
1.61
0.40
1.83
0.40
8.21
0.95
0.40
9
21.20
Operating margin%
3.13
4.78
7.77
5.20
5.34
6.87
5.02
2.38
4.46
4.58
23.49
4.58
4.90
53
24.17
Net margin%
23.02
20.46
18.64
17.60
16.64
14.24
11.31
8.45
7.34
8.01
14.12
8.45
15.44
15
36.77
P/E ratio (avg)x
33.11
38.16
37.22
40.45
41.15
49.16
58.89
64.97
63.50
70.85
37.24
63.50
45.15
63
29.60
EV/EBITx
14.54
15.31
14.14
15.33
14.99
16.07
17.58
15.26
15.23
14.32
28.29
15.26
15.24
45
11.89
FCF yield (avg)%
15.88
15.85
18.74
19.07
17.40
19.39
19.25
17.04
17.60
20.04
9.63
19.25
18.17
37
29.93
FCF margin%
18.02
18.79
17.81
20.20
18.15
15.83
15.22
12.64
13.66
13.63
15.69
13.66
16.82
38
1.110
FCF / Net incomex
0.112
0.115
0.106
0.111
0.097
0.097
0.097
0.086
0.080
0.079
0.164
0.086
0.097
93
20.33
ROIC%
37.39
36.50
38.24
36.00
33.37
31.31
31.11
34.07
36.33
35.24
18.85
34.07
35.62
57
14.98
Return on equity%
31.03
29.74
30.34
28.63
31.24
30.40
27.56
25.44
23.54
22.85
24.87
25.44
29.18
64
22.95
Return on assets%
19.60
18.08
20.61
20.44
19.54
20.57
19.70
20.53
20.57
19.49
13.91
20.53
20.07
93
0.09
EPS¥
0.45
0.44
0.46
0.41
0.38
0.41
0.41
0.37
0.35
0.34
0.09
(1.81%)
(1.85%)
—
28.30
EPS growth%
14.51
13.22
12.64
12.84
14.71
16.51
18.92
18.64
18.61
21.25
11.75
18.64
15.61
91
0.24
Bookvalue per sh¥
0.35
0.32
0.34
0.29
0.29
0.29
0.30
0.30
0.28
0.28
0.27
(1.04%)
(1.67%)
—
0.28
FCF per share¥
0.24
0.22
0.23
0.24
0.24
0.22
0.21
0.23
0.20
0.21
0.37
(1.97%)
(2.26%)
—
0.18
Dividend per sh¥
0.44
0.48
0.43
0.40
0.42
0.41
0.43
0.41
0.43
0.40
0.25
(1.07%)
(0.93%)
—
9.25
Div yield (avg)%
8.40
9.72
8.09
5.71
4.32
3.67
4.96
2.38
4.76
5.61
19.86
4.76
5.29
52
4.88
Payout ratio%
12.15
12.11
10.95
9.76
11.37
10.72
11.58
9.56
7.92
6.92
24.47
9.56
10.83
14
2.761
Shares (diluted)B
3.972
4.208
4.097
4.384
4.535
4.997
5.614
6.585
7.056
8.415
2.900
13.16%
9.24%
67
23.58
Buyback yield%
6.97
5.68
4.78
4.30
6.79
8.78
7.91
10.32
11.27
8.33
23.51
8.78
7.44
67
1.116
D/E ratiox
0.597
0.626
0.553
0.592
0.579
0.602
0.577
0.627
0.613
0.612
1.359
0.612
0.600
32
3.832
Enterprise value¥B
5.408
6.042
6.155
7.079
6.827
6.925
6.813
7.734
8.411
8.264
2.355
3.89%
3.97%
19
1.839
LT debt¥B
2.411
2.880
3.455
3.441
3.767
3.745
3.989
4.055
4.744
5.505
4.585
7.88%
9.14%
43
Revenue
¥5.629B
8.12%
1.00×
Cost of revenue
¥2.902B
7.86%
0.98×
Operating expenses
¥830.7M
8.92%
1.08×
Cash and investments
13.54%
Spread over hurdle
12.40%