0.927
Revenue¥B
2.116
2.193
2.292
2.430
2.526
2.572
2.632
2.756
2.883
2.920
1.028
2.94%
3.86%
45
10.72
Revenue growth%
27.17
25.40
23.23
24.26
24.06
22.48
24.07
23.10
23.51
22.17
28.55
23.10
23.79
68
4.80
Gross margin%
22.83
21.21
19.79
22.14
21.83
22.36
23.44
25.61
27.73
28.85
10.03
25.61
22.60
78
12.42
Operating margin%
18.65
17.74
18.40
16.25
16.46
15.32
16.52
16.16
16.75
14.20
25.08
16.16
16.49
52
27.88
Net margin%
7.24
8.32
8.28
6.64
5.97
6.54
6.58
3.83
1.25
2.98
9.44
3.83
6.56
67
19.33
P/E ratio (avg)x
40.82
41.33
44.95
46.92
53.81
60.71
59.18
59.51
59.38
58.88
7.558
59.38
56.34
54
12.62
EV/EBITx
35.71
38.84
41.43
38.71
37.41
40.26
40.47
44.27
47.60
43.61
35.09
43.61
40.36
58
26.87
FCF yield (avg)%
6.38
9.01
10.39
10.61
9.46
9.45
9.12
7.70
5.69
3.86
21.03
7.70
9.07
50
22.02
FCF margin%
18.16
17.94
16.01
16.17
16.51
15.05
13.73
15.38
18.24
15.75
21.01
15.38
16.09
77
0.264
FCF / Net incomex
0.331
0.313
0.343
0.357
0.406
0.425
0.439
0.441
0.410
0.427
1.241
0.427
0.408
14
13.04
ROIC%
3.18
5.30
7.73
9.05
11.92
9.57
10.60
8.39
7.22
6.93
13.23
8.39
8.06
23
15.29
Return on equity%
5.39
2.80
2.58
4.50
7.05
9.88
8.06
10.83
13.35
13.26
29.83
10.83
7.56
47
17.67
Return on assets%
13.96
11.17
11.80
11.53
8.68
10.97
12.37
11.45
14.32
11.66
26.73
11.66
11.59
91
0.38
EPS¥
1.72
1.69
1.84
1.80
2.01
2.09
2.18
2.52
2.85
2.94
0.39
7.85%
5.46%
—
16.45
EPS growth%
28.42
26.88
26.21
26.77
28.25
27.42
28.16
26.64
24.35
25.82
3.62
26.64
26.82
61
0.87
Bookvalue per sh¥
0.80
0.87
0.90
0.98
0.98
0.92
1.06
1.19
1.20
1.13
1.32
2.99%
3.29%
—
0.56
FCF per share¥
1.59
1.84
1.84
2.19
2.20
2.16
2.40
2.84
3.36
3.64
0.63
10.64%
9.13%
—
1.09
Dividend per sh¥
0.47
0.50
0.51
0.44
0.40
0.42
0.37
0.34
0.33
0.29
0.26
(6.28%)
(4.89%)
—
4.41
Div yield (avg)%
29.93
32.27
34.36
34.53
35.85
33.26
33.42
31.38
33.22
35.36
18.28
33.26
33.34
40
18.43
Payout ratio%
0.40
2.99
4.33
5.67
6.05
8.44
8.47
5.49
7.06
5.08
12.76
7.06
5.58
60
0.506
Shares (diluted)B
0.850
0.885
0.909
0.871
0.900
1.027
1.119
1.261
1.401
1.379
0.507
8.92%
5.20%
41
7.12
Buyback yield%
8.27
5.54
7.94
10.76
10.20
7.62
4.71
2.14
4.00
2.58
12.63
4.00
6.58
85
0.181
D/E ratiox
0.855
0.906
0.933
0.804
0.756
0.692
0.607
0.518
0.548
0.524
0.661
0.548
0.724
26
0.969
Enterprise value¥B
1.444
1.287
1.237
1.069
1.069
1.072
0.914
0.948
0.896
0.754
1.636
(6.76%)
(7.64%)
81
1.891
LT debt¥B
1.505
1.484
1.476
1.579
1.541
1.657
1.569
1.756
1.675
1.657
2.123
1.47%
0.36%
42
Revenue
¥2.920B
3.86%
1.00×
Cost of revenue
¥1.463B
3.81%
0.99×
Operating expenses
¥440.3M
3.84%
1.00×
Cash and investments
21.07%
Spread over hurdle
27.57%