1.317
Revenue¥B
0.696
0.748
0.818
0.867
0.919
0.985
1.091
1.203
1.302
1.425
1.432
9.16%
8.49%
92
13.16
Revenue growth%
17.58
20.24
20.44
23.00
23.88
21.66
24.62
26.93
25.20
26.75
10.61
25.20
23.44
48
28.75
Gross margin%
10.16
9.39
9.97
12.90
10.88
11.76
12.71
11.60
14.35
16.97
19.44
12.71
11.68
49
3.24
Operating margin%
28.38
25.59
25.90
27.21
26.96
24.95
23.36
21.39
22.53
24.00
12.87
23.36
25.27
72
6.68
Net margin%
10.89
12.12
14.17
16.49
13.50
13.49
12.95
10.28
8.06
9.75
23.43
10.28
12.54
44
30.60
P/E ratio (avg)x
51.76
51.71
55.68
56.78
63.43
62.45
61.21
67.16
79.98
78.44
6.608
67.16
61.83
37
25.73
EV/EBITx
15.72
18.32
17.76
18.79
19.66
23.25
23.07
25.10
29.39
29.77
13.21
25.10
21.36
44
3.67
FCF yield (avg)%
35.74
37.60
37.81
40.17
41.64
44.00
41.12
43.68
43.16
44.85
21.73
43.68
41.38
14
6.73
FCF margin%
19.55
20.01
19.54
18.72
18.28
17.61
14.79
15.85
13.78
13.93
2.82
14.79
17.95
36
1.747
FCF / Net incomex
1.929
2.216
2.663
2.612
2.888
2.825
3.196
3.124
3.770
4.377
1.552
3.196
2.856
60
4.25
ROIC%
1.85
3.08
3.27
4.40
3.32
2.92
4.04
6.20
5.58
4.96
21.24
4.96
3.68
57
4.26
Return on equity%
10.36
10.65
12.04
9.68
11.73
8.84
9.68
8.06
6.23
7.20
4.89
8.06
9.68
79
16.70
Return on assets%
16.10
13.68
10.94
13.85
13.06
11.09
11.39
13.96
13.59
11.57
24.49
11.57
13.32
94
2.35
EPS¥
1.06
1.10
1.12
1.27
1.33
1.44
1.38
1.56
1.63
1.68
2.62
4.81%
5.72%
—
12.89
EPS growth%
15.16
17.65
15.18
15.29
17.38
20.08
17.74
16.71
15.63
14.21
9.79
16.71
16.17
68
0.98
Bookvalue per sh¥
1.32
1.36
1.48
1.56
1.47
1.56
1.62
1.82
1.68
1.65
1.47
2.37%
2.85%
—
2.95
FCF per share¥
1.46
1.42
1.51
1.65
1.80
1.88
2.14
2.44
2.32
2.54
1.64
7.12%
5.87%
—
0.61
Dividend per sh¥
1.09
1.05
1.02
0.99
1.05
1.11
1.14
1.06
1.09
1.11
1.51
1.04%
0.80%
—
7.46
Div yield (avg)%
15.63
13.00
11.94
9.72
12.16
14.76
12.07
12.51
12.00
13.73
22.62
12.51
12.34
84
13.89
Payout ratio%
14.98
13.12
12.07
10.55
7.68
9.05
7.32
8.64
7.75
10.38
24.26
8.64
9.71
82
271.2
Shares (diluted)M
295.6
334.6
360.2
374.8
410.0
386.8
393.1
420.7
442.7
402.8
262.7
(0.36%)
4.35%
86
27.63
Buyback yield%
18.88
19.82
17.02
15.58
15.29
17.91
18.06
20.10
21.10
19.12
27.21
19.12
18.47
90
1.251
D/E ratiox
0.236
0.228
0.217
0.189
0.204
0.204
0.195
0.181
0.191
0.205
0.399
0.195
0.204
27
0.885
Enterprise value¥B
1.067
1.016
1.064
1.056
1.069
1.066
1.125
1.241
1.277
1.186
0.609
2.09%
1.51%
45
0.959
LT debt¥B
0.546
0.612
0.616
0.707
0.837
0.902
0.984
1.185
1.155
1.306
0.432
9.30%
10.27%
33
Revenue
¥1.425B
8.49%
1.00×
Cost of revenue
¥997.3M
8.55%
1.01×
Operating expenses
¥282.2M
8.91%
1.04×
Cash and investments
18.57%
Spread over hurdle
(2.18%)