0.509
Revenue¥B
1.011
1.070
1.122
1.172
1.240
1.296
1.369
1.459
1.503
1.555
0.560
4.63%
5.05%
19
17.07
Revenue growth%
13.37
15.36
18.34
17.92
19.00
20.31
22.89
25.27
25.03
28.00
21.79
25.03
19.66
18
21.88
Gross margin%
7.03
9.63
10.04
7.76
10.37
8.78
10.58
7.99
9.65
6.98
8.20
8.78
9.21
15
11.89
Operating margin%
15.36
13.37
10.60
8.32
11.19
8.34
10.72
8.77
11.03
8.40
17.37
8.77
10.66
25
22.45
Net margin%
20.11
18.30
20.14
17.55
17.62
17.13
16.46
15.10
12.55
12.83
23.61
15.10
17.34
91
35.29
P/E ratio (avg)x
7.275
8.326
8.411
8.504
8.663
9.800
10.10
9.961
9.574
9.330
32.15
9.800
8.996
51
14.47
EV/EBITx
41.33
40.70
41.97
42.55
42.44
46.56
51.71
56.10
59.04
56.64
21.48
56.10
44.55
86
13.56
FCF yield (avg)%
4.35
1.51
0.40
0.40
0.55
0.40
0.40
0.40
0.40
0.81
27.50
0.40
0.40
75
21.12
FCF margin%
4.64
3.08
5.81
5.99
3.95
4.99
5.54
7.27
5.99
5.08
19.02
5.54
5.31
23
1.215
FCF / Net incomex
1.132
0.998
1.045
0.919
0.823
0.761
0.761
0.700
0.666
0.591
1.146
0.700
0.792
23
2.83
ROIC%
25.74
27.08
26.02
24.63
24.95
22.47
20.85
20.27
19.72
20.62
16.00
20.62
23.55
74
6.23
Return on equity%
14.59
16.62
13.79
16.67
14.80
13.20
13.85
14.06
14.08
15.27
6.30
14.06
14.34
95
5.99
Return on assets%
16.77
16.48
15.15
12.76
12.37
12.06
11.03
9.80
10.35
7.41
5.69
10.35
12.21
21
0.21
EPS¥
0.49
0.51
0.53
0.59
0.56
0.62
0.62
0.61
0.70
0.70
0.22
4.47%
3.84%
—
3.36
EPS growth%
7.42
8.46
6.59
8.91
11.08
12.05
12.17
12.79
13.52
14.20
24.45
12.79
11.56
79
0.21
Bookvalue per sh¥
0.71
0.72
0.78
0.83
0.99
1.07
1.16
1.31
1.31
1.47
0.08
8.21%
7.85%
—
0.10
FCF per share¥
0.32
0.31
0.29
0.30
0.31
0.32
0.31
0.28
0.32
0.30
0.38
(0.70%)
0.28%
—
0.43
Dividend per sh¥
0.48
0.57
0.64
0.69
0.70
0.75
0.78
0.91
1.03
1.21
0.09
11.56%
11.18%
—
3.66
Div yield (avg)%
27.55
29.73
29.95
31.96
34.52
32.14
33.06
34.45
36.08
34.11
11.48
34.11
32.60
88
2.56
Payout ratio%
9.84
11.97
9.90
9.25
11.31
8.80
10.32
11.25
12.18
12.13
25.53
11.25
10.78
51
1.440
Shares (diluted)B
2.380
2.555
2.742
3.168
3.675
3.718
4.347
4.955
5.310
5.531
1.415
8.52%
10.61%
71
12.39
Buyback yield%
14.31
15.00
15.75
15.37
14.48
15.15
12.83
14.39
11.68
12.75
21.79
12.83
14.44
32
1.382
D/E ratiox
1.835
1.786
1.952
1.918
1.869
1.861
1.864
1.800
2.036
2.061
0.249
1.864
1.866
66
1,381
Enterprise value¥M
250.8
285.8
320.7
378.6
412.5
463.0
518.9
594.3
613.7
640.4
74.73
9.20%
10.96%
80
1.202
LT debt¥B
0.803
0.809
0.892
1.040
1.184
1.267
1.369
1.389
1.623
1.935
1.413
10.32%
8.87%
20
Revenue
¥1.555B
5.05%
1.00×
Cost of revenue
¥1.088B
5.05%
1.00×
Operating expenses
¥292.7M
4.99%
1.00×
Cash and investments
18.29%
Spread over hurdle
38.17%