2.132
Revenue¥B
1.297
1.296
1.324
1.371
1.423
1.475
1.531
1.586
1.638
1.642
2.198
2.91%
2.51%
67
17.24
Revenue growth%
13.63
15.97
18.71
21.39
18.57
16.41
17.12
16.91
17.01
15.94
15.23
16.91
16.96
66
18.99
Gross margin%
30.20
27.25
26.26
27.58
29.54
29.10
27.30
27.01
24.29
25.64
22.94
27.01
27.28
10
3.14
Operating margin%
0.40
0.40
2.76
3.68
2.03
0.88
3.67
3.22
4.08
3.41
28.09
3.41
2.99
75
24.56
Net margin%
10.19
12.96
12.58
12.16
14.90
15.42
17.88
19.23
17.48
15.99
7.70
17.48
15.16
32
16.53
P/E ratio (avg)x
42.14
47.57
50.00
49.29
48.41
51.96
60.06
67.84
66.74
64.51
15.11
64.51
50.98
90
25.89
EV/EBITx
9.378
9.894
10.52
10.86
11.49
9.977
10.94
9.699
9.108
8.740
15.17
9.699
9.935
56
29.89
FCF yield (avg)%
6.85
5.97
7.00
7.57
6.21
9.15
9.58
7.65
8.91
10.04
10.93
9.15
7.61
52
4.91
FCF margin%
7.64
9.73
10.45
8.95
11.77
10.69
9.59
11.91
14.31
16.49
13.41
11.91
10.57
38
1.335
FCF / Net incomex
1.263
1.367
1.452
1.302
1.205
1.161
1.001
0.996
0.997
0.981
1.333
0.997
1.183
53
19.90
ROIC%
27.81
29.76
29.97
29.37
28.86
30.93
31.25
31.06
30.29
28.92
6.18
30.93
29.86
87
8.47
Return on equity%
9.50
9.04
9.53
12.13
13.48
16.36
13.69
15.49
15.78
14.35
23.28
15.49
13.59
44
14.56
Return on assets%
32.57
33.36
36.11
33.69
36.35
34.28
34.16
35.11
33.65
31.80
5.62
34.16
33.93
78
0.59
EPS¥
0.83
0.86
0.85
0.86
0.87
0.88
0.84
0.96
1.08
1.07
0.62
4.39%
3.93%
—
15.67
EPS growth%
10.69
7.90
5.48
3.55
0.65
0.42
0.40
3.02
4.34
6.80
15.30
3.02
3.94
72
0.45
Bookvalue per sh¥
0.82
0.87
0.98
1.16
1.28
1.49
1.66
1.62
1.81
1.74
0.42
6.28%
7.40%
—
0.56
FCF per share¥
0.38
0.33
0.29
0.31
0.30
0.29
0.27
0.26
0.25
0.27
0.37
(2.53%)
(3.43%)
—
0.15
Dividend per sh¥
0.60
0.66
0.66
0.72
0.78
0.77
0.77
0.76
0.83
0.97
0.19
4.56%
6.56%
—
10.28
Div yield (avg)%
22.58
21.31
24.31
26.47
27.65
26.89
28.17
28.69
30.15
31.42
8.32
28.69
27.27
67
4.49
Payout ratio%
16.45
17.99
18.71
20.57
23.14
24.49
25.35
22.60
21.70
23.80
9.38
23.80
22.15
52
0.696
Shares (diluted)B
0.708
0.670
0.746
0.784
0.834
0.883
0.939
0.872
0.970
1.057
0.695
4.87%
3.30%
62
5.04
Buyback yield%
27.49
27.97
25.71
27.33
24.89
25.63
25.14
23.34
21.48
21.28
3.34
23.34
25.38
51
1.018
D/E ratiox
0.280
0.279
0.287
0.346
0.349
0.385
0.462
0.464
0.500
0.577
0.830
0.464
0.367
66
224.8
Enterprise value¥M
828.3
811.1
711.6
676.4
587.2
532.6
568.6
603.3
567.6
507.0
299.2
(2.89%)
(5.62%)
81
0.440
LT debt¥B
2.031
1.950
2.136
2.072
1.882
1.698
1.580
1.591
1.630
1.642
1.133
(2.69%)
(2.25%)
91
Revenue
¥1.642B
2.51%
1.00×
Cost of revenue
¥963.0M
2.35%
0.98×
Operating expenses
¥240.3M
2.89%
1.04×
Cash and investments
19.06%
Spread over hurdle
18.91%