1.833
Revenue¥B
0.651
0.717
0.787
0.869
0.961
1.062
1.152
1.279
1.373
1.471
2.037
8.88%
9.16%
37
10.43
Revenue growth%
24.63
24.04
22.37
20.60
22.60
20.57
20.96
19.49
21.48
23.02
21.50
20.96
21.92
42
8.16
Gross margin%
11.96
13.87
16.42
14.98
16.87
16.59
15.05
16.73
16.05
16.83
16.60
16.59
16.23
80
6.37
Operating margin%
21.15
20.23
17.89
18.25
16.92
14.94
14.22
14.44
11.96
9.52
3.52
14.22
15.93
38
20.04
Net margin%
13.76
16.26
15.33
15.89
17.59
16.15
17.89
16.95
14.37
15.70
11.46
16.15
16.02
77
9.233
P/E ratio (avg)x
15.17
16.07
14.32
13.35
13.02
13.41
12.76
11.94
11.21
10.15
13.69
11.94
13.18
73
36.38
EV/EBITx
6.016
5.808
5.440
5.333
4.677
5.056
4.699
4.937
4.238
4.139
7.599
4.699
4.997
95
16.74
FCF yield (avg)%
5.20
6.14
6.31
5.24
2.86
2.58
3.38
4.83
3.13
3.52
24.70
3.38
4.18
91
4.84
FCF margin%
24.47
22.19
22.54
20.34
22.36
21.31
21.89
23.02
22.82
21.81
17.73
21.89
22.27
89
1.684
FCF / Net incomex
0.505
0.511
0.526
0.541
0.529
0.473
0.461
0.449
0.446
0.403
0.380
0.449
0.489
8
25.02
ROIC%
20.22
21.98
21.65
22.41
23.94
23.21
24.17
21.88
20.42
18.45
14.94
21.88
21.93
21
18.48
Return on equity%
27.30
28.85
26.04
28.58
25.88
24.74
25.87
28.55
28.64
26.93
17.17
26.93
27.12
95
15.99
Return on assets%
19.18
18.38
17.54
15.70
14.79
16.53
15.52
15.66
14.11
16.58
26.26
15.66
16.12
65
0.11
EPS¥
0.35
0.33
0.31
0.29
0.29
0.29
0.26
0.26
0.24
0.26
0.11
(2.14%)
(4.09%)
—
15.72
EPS growth%
25.04
22.89
22.11
20.62
18.84
21.19
22.16
20.79
21.78
22.01
12.43
21.78
21.89
77
0.41
Bookvalue per sh¥
0.40
0.40
0.36
0.33
0.32
0.37
0.41
0.42
0.47
0.49
0.20
8.99%
1.43%
—
0.19
FCF per share¥
0.46
0.49
0.52
0.48
0.44
0.43
0.39
0.39
0.36
0.38
0.29
(2.78%)
(2.16%)
—
0.37
Dividend per sh¥
0.60
0.69
0.78
0.88
0.84
0.80
0.88
1.02
1.16
1.16
0.38
6.75%
7.53%
—
22.87
Div yield (avg)%
7.97
6.72
5.36
7.19
8.66
7.33
9.38
11.35
11.84
9.97
14.15
9.97
8.32
85
18.38
Payout ratio%
19.31
19.17
19.64
17.24
19.28
19.91
21.58
23.09
25.38
27.15
20.61
23.09
19.78
76
0.727
Shares (diluted)B
1.146
1.271
1.338
1.533
1.616
1.603
1.836
2.103
2.274
2.350
0.741
7.78%
9.27%
76
15.11
Buyback yield%
20.15
18.63
15.96
15.27
18.06
15.91
17.62
18.87
18.36
17.34
11.78
17.62
17.84
48
0.487
D/E ratiox
2.666
2.844
3.121
2.980
3.251
3.201
3.443
3.326
3.424
3.449
0.922
3.424
3.226
8
1.553
Enterprise value¥B
1.545
1.741
1.742
1.938
1.894
1.865
2.064
2.200
2.366
2.279
1.555
3.77%
4.99%
44
1.238
LT debt¥B
1.889
1.979
2.269
2.194
2.349
2.544
2.991
3.194
3.492
3.809
1.147
10.14%
8.54%
28
Revenue
¥1.471B
9.16%
1.00×
Cost of revenue
¥1.030B
9.16%
1.00×
Operating expenses
¥239.4M
8.69%
0.96×
Property and equipment
17.97%
Cash and investments
15.16%
Spread over hurdle
(3.78%)