0.446
Revenue¥B
0.931
0.967
1.012
1.052
1.100
1.152
1.198
1.238
1.298
1.349
0.489
4.16%
4.13%
68
6.26
Revenue growth%
17.82
15.19
16.90
19.73
22.61
21.99
24.58
22.22
19.32
21.91
22.38
21.99
20.82
28
13.24
Gross margin%
23.60
22.89
23.90
24.53
27.47
27.52
27.40
30.28
31.91
32.90
20.03
30.28
27.43
43
25.18
Operating margin%
22.85
24.70
24.27
24.13
25.82
27.32
26.39
29.33
31.75
30.81
2.81
29.33
26.10
84
22.78
Net margin%
9.94
9.60
10.23
8.07
5.87
8.66
9.12
11.50
11.93
13.58
12.22
11.50
9.77
14
14.39
P/E ratio (avg)x
11.56
13.28
13.61
14.98
14.73
15.70
16.24
16.03
15.70
16.29
35.37
16.03
15.34
55
9.156
EV/EBITx
23.70
25.04
28.12
30.26
32.60
31.08
31.50
33.73
32.39
36.52
24.98
32.39
31.29
50
5.91
FCF yield (avg)%
6.19
6.40
3.54
4.47
2.92
0.64
2.96
0.89
3.62
3.71
10.44
2.96
3.58
40
26.04
FCF margin%
13.09
15.45
14.08
11.27
11.69
9.04
7.85
9.79
9.62
6.72
8.78
9.04
10.53
10
0.299
FCF / Net incomex
0.678
0.717
0.771
0.739
0.759
0.757
0.756
0.810
0.793
0.913
0.219
0.793
0.758
37
27.80
ROIC%
9.78
8.92
7.95
6.67
9.11
11.37
10.73
11.84
11.43
13.96
8.09
11.43
10.25
6
25.71
Return on equity%
27.04
25.77
25.99
24.32
23.27
21.76
20.70
18.91
21.74
24.20
6.91
21.74
23.74
66
7.75
Return on assets%
16.73
16.50
19.02
19.09
19.99
18.80
19.24
20.15
19.66
20.03
29.19
19.66
19.17
26
0.77
EPS¥
0.91
0.95
1.05
1.08
1.14
1.30
1.30
1.48
1.48
1.60
0.84
6.95%
7.05%
—
18.39
EPS growth%
26.78
28.94
28.93
27.48
29.56
28.31
30.11
32.98
35.77
34.75
11.93
32.98
29.25
41
0.70
Bookvalue per sh¥
0.20
0.21
0.20
0.19
0.21
0.20
0.22
0.23
0.21
0.21
0.24
0.29%
—
—
0.22
FCF per share¥
0.77
0.77
0.84
0.86
1.01
1.15
1.37
1.50
1.70
1.97
0.43
14.22%
10.42%
—
1.04
Dividend per sh¥
1.18
1.12
1.21
1.32
1.53
1.63
1.73
1.96
2.00
1.98
0.80
5.31%
4.93%
—
12.00
Div yield (avg)%
18.93
18.62
17.48
20.33
21.92
21.10
20.40
20.85
19.14
18.41
15.02
20.40
19.73
79
22.81
Payout ratio%
19.00
18.62
16.84
15.08
16.27
19.08
18.09
18.53
19.82
18.56
13.17
18.56
18.55
21
0.489
Shares (diluted)B
0.729
0.772
0.754
0.724
0.762
0.848
0.930
0.954
1.074
0.998
0.477
5.54%
4.79%
92
12.30
Buyback yield%
3.11
4.46
6.64
5.08
7.51
10.06
10.50
9.60
11.15
12.60
2.12
10.50
8.55
24
1.481
D/E ratiox
0.647
0.699
0.649
0.632
0.590
0.611
0.681
0.624
0.582
0.544
0.708
0.611
0.628
32
1.115
Enterprise value¥B
0.823
0.972
1.153
1.374
1.578
1.847
1.919
2.148
2.313
2.340
1.077
8.19%
11.04%
42
0.459
LT debt¥B
1.631
1.836
1.910
2.196
2.494
2.602
2.671
2.708
2.796
2.797
1.277
2.32%
5.10%
55
Revenue
¥1.349B
4.13%
1.00×
Cost of revenue
¥722.7M
4.13%
1.00×
Operating expenses
¥167.8M
4.55%
1.04×
Cash and investments
16.41%
Spread over hurdle
23.61%