2.187
Revenue¥B
3.307
3.348
3.435
3.551
3.552
3.649
3.691
3.872
4.043
4.084
2.416
2.83%
2.58%
16
18.95
Revenue growth%
6.13
8.57
11.34
8.96
7.60
9.79
7.43
5.27
5.71
3.41
15.76
5.71
7.51
30
11.75
Gross margin%
25.17
26.23
24.94
27.54
26.69
24.76
24.24
21.96
22.67
21.90
25.01
22.67
24.85
61
18.52
Operating margin%
23.51
22.43
25.00
24.15
25.80
24.13
25.89
23.58
23.14
24.49
16.52
24.13
24.14
49
18.01
Net margin%
5.39
5.96
6.82
9.64
10.65
8.67
10.54
13.03
14.01
12.79
20.23
12.79
10.09
8
29.79
P/E ratio (avg)x
27.11
28.08
30.78
34.77
40.96
40.33
39.00
46.48
48.63
48.45
16.86
46.48
39.67
15
18.00
EV/EBITx
41.05
39.28
40.37
39.57
38.16
42.74
45.64
44.26
46.66
44.52
24.20
44.52
41.89
81
3.53
FCF yield (avg)%
20.57
20.02
21.50
23.47
23.09
22.42
20.50
19.11
17.17
17.76
21.60
19.11
20.54
75
25.19
FCF margin%
6.01
4.60
4.32
1.65
1.25
0.40
0.40
0.40
0.40
0.40
9.15
0.40
0.83
7
1.193
FCF / Net incomex
1.005
0.908
0.785
0.832
0.759
0.788
0.841
0.842
0.798
0.772
1.389
0.798
0.815
22
22.58
ROIC%
5.87
3.06
4.23
3.89
4.93
6.89
6.46
5.04
4.08
4.56
25.72
5.04
4.75
46
14.23
Return on equity%
17.02
16.29
14.84
16.23
17.48
19.42
19.18
18.32
20.37
21.62
14.69
19.42
17.90
65
13.06
Return on assets%
22.86
24.87
27.27
30.20
29.57
27.95
27.29
26.37
24.46
27.24
9.81
27.24
27.26
52
0.66
EPS¥
0.85
0.99
1.06
1.20
1.39
1.57
1.74
1.76
1.96
2.08
0.71
8.42%
10.37%
—
14.85
EPS growth%
5.33
7.69
7.23
5.99
5.52
5.52
6.84
8.98
11.92
11.26
14.32
8.98
7.03
52
0.54
Bookvalue per sh¥
0.38
0.36
0.41
0.42
0.47
0.52
0.54
0.57
0.55
0.54
0.92
2.78%
2.77%
—
0.32
FCF per share¥
0.84
0.82
0.75
0.65
0.67
0.65
0.68
0.63
0.58
0.59
1.34
(2.47%)
(4.26%)
—
0.35
Dividend per sh¥
1.42
1.37
1.24
1.29
1.30
1.33
1.42
1.39
1.33
1.27
0.56
(0.35%)
(0.28%)
—
25.57
Div yield (avg)%
26.34
25.29
22.63
21.92
21.80
19.80
19.40
19.25
19.89
21.33
11.71
19.80
21.56
16
3.18
Payout ratio%
17.67
17.42
20.09
22.07
19.76
20.15
17.47
19.31
16.34
17.51
10.32
17.51
18.49
79
1.667
Shares (diluted)B
1.226
1.167
1.193
1.261
1.343
1.335
1.200
1.254
1.104
1.211
1.637
(2.05%)
(0.21%)
7
7.24
Buyback yield%
7.30
9.20
10.23
8.27
9.60
9.71
6.91
5.54
7.50
7.54
10.77
7.50
7.91
39
0.786
D/E ratiox
1.902
2.153
2.165
2.572
2.581
3.071
3.557
3.983
4.140
4.435
0.248
3.983
2.826
27
3.438
Enterprise value¥B
0.486
0.419
0.411
0.383
0.368
0.344
0.370
0.369
0.326
0.351
3.410
(0.95%)
(3.31%)
48
2.337
LT debt¥B
1.537
1.541
1.456
1.612
1.638
1.677
1.924
2.218
2.084
2.031
3.311
4.40%
3.92%
59
Revenue
¥4.084B
2.58%
1.00×
Cost of revenue
¥2.798B
2.71%
1.01×
Operating expenses
¥691.6M
1.90%
0.94×
Cash and investments
19.77%
Spread over hurdle
(0.63%)