0.168
Revenue¥B
0.816
0.889
0.949
1.036
1.139
1.249
1.338
1.473
1.614
1.760
0.178
9.09%
8.84%
21
8.55
Revenue growth%
32.69
33.76
36.31
35.22
37.15
34.49
33.04
33.88
32.31
33.87
5.15
33.87
33.87
53
6.61
Gross margin%
12.59
11.50
8.73
11.49
11.45
8.81
6.93
6.26
6.85
7.10
5.10
6.93
8.77
41
15.18
Operating margin%
0.40
1.89
2.02
3.05
4.67
4.08
2.87
0.40
0.40
3.14
18.03
2.87
2.45
24
28.57
Net margin%
6.62
8.24
8.25
11.22
10.06
10.03
10.27
12.89
13.32
12.85
12.68
12.85
10.16
61
13.10
P/E ratio (avg)x
36.48
38.14
40.01
39.98
46.18
50.44
59.30
62.45
67.78
66.20
24.99
62.45
48.31
12
33.59
EV/EBITx
9.753
9.006
8.540
9.227
9.969
9.313
8.187
7.104
7.531
6.819
6.886
7.531
8.773
59
4.62
FCF yield (avg)%
19.91
19.45
17.78
15.25
13.28
16.21
13.73
14.03
13.79
12.15
7.68
13.79
14.64
81
3.19
FCF margin%
24.63
25.96
23.38
25.38
25.75
28.01
25.20
22.30
23.28
21.09
9.15
23.28
24.92
37
0.690
FCF / Net incomex
0.502
0.563
0.593
0.684
0.792
0.887
1.027
1.183
1.205
1.205
1.582
1.183
0.840
82
17.48
ROIC%
17.80
20.22
17.39
15.72
12.83
12.33
11.01
10.52
10.84
13.61
2.25
11.01
13.22
21
4.04
Return on equity%
5.14
2.28
4.35
1.47
0.58
0.40
0.40
0.40
0.40
0.40
22.03
0.40
0.49
71
5.88
Return on assets%
25.29
26.10
25.44
24.73
22.92
22.81
24.90
23.86
21.36
19.53
14.32
22.81
24.29
90
0.53
EPS¥
1.54
1.66
1.62
1.62
1.61
1.72
1.93
2.04
2.25
2.45
0.58
8.72%
6.08%
—
23.15
EPS growth%
4.99
2.12
0.40
0.40
0.40
3.35
2.61
0.40
0.40
0.40
29.36
0.40
0.40
73
1.30
Bookvalue per sh¥
1.36
1.28
1.32
1.38
1.44
1.50
1.69
1.83
2.14
2.00
1.14
6.82%
5.54%
—
0.62
FCF per share¥
1.22
1.30
1.28
1.13
1.18
1.17
1.09
1.07
1.05
1.09
1.31
(1.65%)
(1.01%)
—
1.24
Dividend per sh¥
0.83
0.79
0.83
0.86
1.01
1.15
1.36
1.33
1.46
1.41
1.17
6.97%
5.31%
—
8.56
Div yield (avg)%
5.03
4.06
4.89
5.38
6.96
9.50
9.29
11.91
9.38
10.89
23.60
9.50
8.12
67
21.07
Payout ratio%
6.41
3.86
6.05
8.39
10.49
11.18
9.64
6.74
7.59
6.79
23.50
7.59
7.19
48
478.9
Shares (diluted)M
585.4
658.2
634.1
643.8
710.5
798.2
825.4
805.6
918.8
922.3
462.3
5.36%
3.82%
61
25.75
Buyback yield%
17.50
14.51
12.46
12.12
12.89
10.80
9.23
8.54
5.78
5.03
21.54
8.54
11.46
64
0.162
D/E ratiox
1.144
1.214
1.162
1.165
1.103
1.191
1.101
1.225
1.280
1.403
0.177
1.225
1.178
92
0.554
Enterprise value¥B
0.095
0.095
0.103
0.106
0.111
0.112
0.119
0.117
0.133
0.133
1.278
3.55%
4.65%
42
0.189
LT debt¥B
1.191
1.240
1.273
1.510
1.748
1.957
1.940
1.993
2.156
2.517
0.425
7.56%
7.38%
37
Revenue
¥1.760B
8.84%
1.00×
Cost of revenue
¥1.079B
8.79%
1.00×
Operating expenses
¥236.8M
8.91%
1.01×
Cash and investments
17.22%
Spread over hurdle
10.96%