0.888
Revenue¥B
0.973
1.020
1.052
1.112
1.186
1.247
1.310
1.388
1.483
1.554
0.959
5.54%
5.09%
7
3.74
Revenue growth%
25.13
25.16
28.00
29.08
29.12
28.51
30.03
30.19
31.30
30.12
27.43
30.12
29.10
26
9.26
Gross margin%
0.72
1.28
3.21
1.50
4.22
2.08
4.86
5.66
7.56
9.48
6.15
5.66
3.71
52
13.98
Operating margin%
23.34
25.95
27.83
27.31
25.31
22.88
25.76
28.01
29.41
28.70
15.14
28.01
26.63
82
16.51
Net margin%
19.93
17.30
15.49
12.80
14.21
15.05
13.09
14.88
12.30
14.83
22.22
14.83
14.85
80
8.867
P/E ratio (avg)x
8.326
8.527
8.210
7.743
7.569
6.567
6.247
5.982
6.228
5.797
18.90
6.228
7.068
12
32.38
EV/EBITx
25.23
25.97
27.11
30.95
30.66
36.50
39.80
44.05
47.32
46.85
14.38
44.05
33.72
84
17.47
FCF yield (avg)%
10.55
8.27
7.13
4.32
6.11
8.89
11.13
13.92
16.26
13.55
20.66
13.55
9.72
59
22.89
FCF margin%
2.49
5.47
6.28
4.24
1.49
1.42
0.48
0.40
0.40
0.72
10.55
0.48
1.46
87
1.770
FCF / Net incomex
0.076
0.075
0.068
0.068
0.072
0.067
0.072
0.076
0.067
0.057
1.194
0.067
0.070
11
3.71
ROIC%
28.78
30.72
28.24
28.10
26.47
28.61
26.46
29.28
31.17
30.10
22.31
29.28
28.69
72
25.79
Return on equity%
24.30
23.29
22.10
22.72
25.45
25.60
28.38
28.58
29.91
28.61
16.12
28.58
25.53
74
4.96
Return on assets%
12.77
10.52
10.34
8.21
10.58
11.31
9.13
8.34
11.08
9.90
16.96
9.90
10.43
88
0.41
EPS¥
0.73
0.76
0.82
0.89
0.86
0.85
0.83
0.86
0.98
0.91
0.43
1.16%
2.11%
—
9.19
EPS growth%
10.27
12.53
12.98
14.06
11.73
10.66
9.64
12.27
9.49
10.65
4.01
10.65
11.20
31
0.37
Bookvalue per sh¥
2.61
2.51
2.75
3.15
3.50
3.68
3.59
3.98
3.85
4.30
0.32
4.23%
4.65%
—
1.06
FCF per share¥
0.50
0.51
0.50
0.53
0.56
0.55
0.55
0.50
0.48
0.46
0.44
(3.92%)
(0.88%)
—
1.77
Dividend per sh¥
1.56
1.64
1.79
1.73
1.72
1.85
2.05
2.02
2.14
2.06
1.74
3.65%
1.99%
—
17.17
Div yield (avg)%
15.24
18.04
16.76
18.91
20.64
23.36
22.05
19.91
19.88
20.69
19.64
20.69
19.90
25
15.62
Payout ratio%
8.24
9.90
11.42
11.10
13.15
13.45
12.25
11.57
9.17
7.09
2.17
11.57
11.26
37
350.9
Shares (diluted)M
419.5
406.1
479.1
526.7
619.4
618.5
656.4
741.5
863.9
1,000
357.6
10.05%
9.40%
51
23.07
Buyback yield%
14.65
15.82
14.52
11.89
11.25
12.34
11.64
11.40
8.79
7.89
4.33
11.40
11.76
19
0.239
D/E ratiox
1.008
0.937
1.007
1.056
1.100
1.133
1.065
1.003
1.142
1.246
1.431
1.133
1.060
34
0.258
Enterprise value¥B
0.228
0.257
0.303
0.359
0.369
0.393
0.454
0.491
0.596
0.683
1.042
13.08%
11.59%
68
0.475
LT debt¥B
0.797
0.910
0.915
0.887
0.994
1.132
1.132
1.181
1.112
1.261
0.532
4.86%
5.42%
34
Revenue
¥1.554B
5.09%
1.00×
Cost of revenue
¥770.8M
5.29%
1.02×
Operating expenses
¥252.1M
5.03%
0.99×
Cash and investments
17.34%
Spread over hurdle
51.88%