1.708
Revenue¥B
1.235
1.303
1.352
1.460
1.528
1.645
1.697
1.829
1.937
2.017
1.911
5.71%
5.44%
72
27.75
Revenue growth%
25.44
23.89
25.81
23.08
22.59
23.57
20.59
19.10
18.68
16.80
27.41
19.10
22.83
59
17.68
Gross margin%
8.85
9.15
10.36
10.14
7.92
10.45
9.97
11.79
13.10
13.93
12.89
11.79
10.25
6
12.27
Operating margin%
8.60
11.34
9.08
11.53
11.39
11.39
9.71
8.66
8.68
6.94
28.72
8.68
9.39
75
20.72
Net margin%
4.51
6.74
5.81
4.00
5.37
7.16
9.83
8.03
6.00
8.16
5.16
8.03
6.37
82
9.565
P/E ratio (avg)x
37.25
36.34
35.47
31.86
34.48
34.07
30.37
27.45
26.75
24.90
6.082
27.45
32.96
48
20.48
EV/EBITx
32.17
31.72
37.31
36.79
41.70
41.30
43.83
43.29
41.43
42.78
19.88
42.78
41.37
68
24.44
FCF yield (avg)%
0.83
0.87
0.65
3.16
1.37
2.18
0.40
2.17
1.22
0.40
3.35
1.22
1.04
12
27.76
FCF margin%
14.41
14.52
12.14
14.80
14.92
12.35
15.23
14.12
14.98
15.87
12.02
14.98
14.66
29
0.239
FCF / Net incomex
1.465
1.557
1.388
1.412
1.304
1.237
1.151
1.158
1.011
1.079
0.408
1.151
1.270
15
22.82
ROIC%
21.42
23.27
25.43
24.13
23.72
21.28
20.90
22.71
20.06
22.25
2.09
21.28
22.48
6
9.65
Return on equity%
9.88
12.49
12.04
11.73
9.89
8.83
10.84
9.56
7.29
4.56
17.78
8.83
9.89
62
18.61
Return on assets%
14.65
12.96
14.72
12.10
9.76
7.45
9.63
11.06
13.76
15.69
6.14
11.06
12.53
56
0.06
EPS¥
0.20
0.19
0.19
0.20
0.18
0.18
0.17
0.16
0.16
0.14
0.06
(4.19%)
(2.83%)
—
21.42
EPS growth%
19.47
18.19
17.40
14.66
12.15
11.63
12.83
11.64
11.89
11.34
15.76
11.64
12.49
59
0.29
Bookvalue per sh¥
0.20
0.22
0.25
0.25
0.29
0.33
0.39
0.43
0.49
0.55
0.09
13.60%
13.00%
—
0.30
FCF per share¥
0.13
0.14
0.13
0.15
0.14
0.15
0.14
0.13
0.12
0.14
0.28
(0.34%)
0.71%
—
0.22
Dividend per sh¥
0.34
0.35
0.38
0.45
0.52
0.58
0.66
0.71
0.75
0.89
0.29
11.31%
10.76%
—
11.61
Div yield (avg)%
10.40
10.99
12.08
13.90
14.82
16.17
16.10
14.81
14.37
17.01
12.78
16.10
14.59
55
26.25
Payout ratio%
21.58
20.71
22.65
21.41
18.78
16.66
16.98
16.81
16.47
15.56
20.65
16.66
17.88
17
2.229
Shares (diluted)B
3.088
2.875
2.888
3.100
3.263
3.293
3.516
3.586
3.760
3.815
2.217
3.18%
2.61%
37
8.36
Buyback yield%
21.86
20.08
20.37
23.20
25.87
26.71
25.05
23.79
26.10
28.45
29.18
26.10
24.42
79
1.383
D/E ratiox
0.296
0.285
0.256
0.238
0.229
0.225
0.240
0.231
0.218
0.206
1.131
0.225
0.235
53
0.103
Enterprise value¥B
1.349
1.574
1.688
1.807
1.782
1.778
1.753
1.807
1.792
1.879
0.657
1.07%
3.29%
46
0.251
LT debt¥B
1.364
1.563
1.587
1.553
1.627
1.616
1.641
1.576
1.653
1.704
0.263
0.93%
3.07%
40
Revenue
¥2.017B
5.44%
1.00×
Cost of revenue
¥1.412B
5.44%
1.00×
Operating expenses
¥396.9M
5.50%
1.01×
Cash and investments
16.21%
Spread over hurdle
(1.97%)