1.393
Revenue¥B
1.336
1.460
1.602
1.726
1.883
2.042
2.174
2.393
2.539
2.750
1.443
7.87%
8.06%
15
25.52
Revenue growth%
31.77
31.71
31.83
34.13
31.22
33.24
31.97
32.61
31.00
28.43
10.87
31.97
31.80
9
26.05
Gross margin%
23.79
26.04
27.19
27.83
28.05
29.96
30.85
30.49
27.86
29.36
28.45
29.96
27.95
39
28.42
Operating margin%
21.75
23.44
25.21
23.73
24.35
23.37
25.36
24.83
24.96
26.78
9.23
24.96
24.59
71
27.97
Net margin%
24.35
24.84
26.35
25.30
22.37
22.16
21.75
20.77
21.91
21.95
11.10
21.91
22.26
45
13.11
P/E ratio (avg)x
23.89
23.97
24.99
27.58
30.29
30.56
33.84
37.08
37.57
42.20
16.13
37.08
30.43
81
21.65
EV/EBITx
39.01
35.24
34.24
36.19
34.10
32.40
33.88
34.15
33.80
35.45
34.25
33.88
34.20
40
6.55
FCF yield (avg)%
9.99
12.23
14.83
17.74
20.14
17.40
19.94
19.19
20.43
18.46
29.93
19.19
18.10
81
20.78
FCF margin%
9.70
8.23
6.99
7.30
5.46
3.71
3.76
6.71
4.48
3.24
18.12
3.76
6.08
56
0.188
FCF / Net incomex
0.364
0.387
0.410
0.462
0.448
0.471
0.469
0.536
0.593
0.631
0.161
0.536
0.465
93
16.67
ROIC%
11.72
9.64
8.95
8.10
7.82
9.86
10.82
12.92
13.59
13.01
13.55
12.92
10.34
59
26.06
Return on equity%
8.12
5.55
3.62
1.77
2.59
1.34
0.40
0.40
0.40
2.61
2.21
0.40
2.18
86
22.04
Return on assets%
3.34
1.42
4.30
4.05
6.53
5.49
5.58
3.10
5.66
5.48
10.79
5.49
4.89
73
1.33
EPS¥
1.05
1.09
1.02
1.02
0.97
0.95
0.85
0.90
0.83
0.93
1.49
(0.88%)
(0.10%)
—
3.99
EPS growth%
9.76
10.98
9.49
7.88
6.66
5.73
7.32
6.25
5.31
3.63
2.86
5.73
6.99
82
1.02
Bookvalue per sh¥
0.47
0.51
0.59
0.69
0.70
0.75
0.87
0.84
0.95
0.96
0.99
6.38%
9.04%
—
0.28
FCF per share¥
0.85
1.01
1.09
1.18
1.25
1.33
1.56
1.50
1.61
1.63
1.40
5.45%
7.01%
—
0.44
Dividend per sh¥
0.45
0.46
0.44
0.41
0.43
0.42
0.44
0.47
0.45
0.38
0.23
(2.63%)
(1.75%)
—
9.80
Div yield (avg)%
13.45
10.87
9.23
9.15
7.10
6.61
8.08
8.00
5.11
6.69
27.13
6.69
8.04
59
18.78
Payout ratio%
2.55
2.50
2.48
1.67
0.40
1.30
2.54
3.23
5.33
8.18
9.83
3.23
2.52
57
0.524
Shares (diluted)B
0.624
0.716
0.806
0.791
0.847
1.013
1.213
1.468
1.617
1.758
0.516
15.73%
11.02%
87
27.22
Buyback yield%
5.78
8.59
7.68
5.70
3.43
3.30
1.09
2.78
1.01
3.37
7.25
2.78
3.40
76
0.338
D/E ratiox
1.498
1.666
1.902
2.262
2.689
2.705
2.772
3.050
3.575
3.595
1.219
3.050
2.697
73
0.727
Enterprise value¥B
3.896
4.093
4.590
5.163
5.866
7.025
7.812
7.659
8.646
9.475
1.656
10.06%
11.31%
23
1.787
LT debt¥B
1.912
2.036
1.938
1.726
1.681
1.442
1.435
1.308
1.248
1.171
1.861
(6.97%)
(4.32%)
55
Revenue
¥2.750B
8.06%
1.00×
Cost of revenue
¥1.850B
7.87%
0.98×
Operating expenses
¥598.1M
8.70%
1.06×
Cash and investments
18.90%
Spread over hurdle
(8.07%)