0.464
Revenue¥B
1.459
1.577
1.735
1.912
2.048
2.245
2.461
2.661
2.929
3.145
0.485
8.95%
8.84%
24
18.67
Revenue growth%
19.23
19.27
19.70
17.99
20.65
21.62
20.72
18.19
19.29
17.36
27.56
19.29
19.28
51
26.66
Gross margin%
3.96
3.77
5.21
6.57
5.63
3.17
0.42
2.92
0.64
1.07
5.47
1.07
3.47
63
16.43
Operating margin%
12.92
12.17
13.78
13.03
12.66
11.08
9.44
9.38
10.13
10.01
25.23
10.01
11.63
34
20.57
Net margin%
3.91
6.30
8.43
10.05
9.43
9.04
8.01
5.37
6.19
6.80
10.86
6.80
7.40
25
25.52
P/E ratio (avg)x
21.03
19.28
20.12
17.83
18.73
18.28
17.09
18.67
18.19
19.49
17.09
18.28
18.70
43
9.699
EV/EBITx
15.45
14.54
13.36
12.97
12.69
12.56
11.65
11.43
11.21
10.85
12.33
11.43
12.63
35
14.68
FCF yield (avg)%
13.44
12.64
12.93
11.01
14.00
14.73
13.15
14.32
16.89
18.80
28.03
14.73
13.72
37
19.17
FCF margin%
11.51
14.06
14.48
13.41
13.36
10.52
12.59
13.01
11.61
9.04
16.14
11.61
12.80
16
0.230
FCF / Net incomex
1.055
1.012
1.045
1.197
1.210
1.399
1.363
1.339
1.495
1.423
0.763
1.399
1.275
43
25.23
ROIC%
25.45
23.87
24.54
25.56
25.11
22.76
23.76
26.24
25.34
22.99
12.87
23.76
24.83
26
6.82
Return on equity%
26.85
25.33
22.99
22.63
21.50
23.77
22.98
25.97
24.08
25.19
18.41
24.08
23.92
55
10.42
Return on assets%
7.06
6.37
5.79
6.50
7.26
9.99
7.09
7.82
4.92
7.17
4.86
7.17
7.07
75
4.23
EPS¥
4.97
4.71
4.85
5.10
5.61
5.52
5.53
5.36
5.67
5.26
4.35
(1.28%)
1.65%
—
26.73
EPS growth%
25.77
26.88
24.31
24.54
23.76
20.91
18.29
18.65
20.97
22.23
10.61
20.91
23.00
65
3.18
Bookvalue per sh¥
1.38
1.43
1.36
1.17
1.16
1.21
1.20
1.12
1.02
1.00
3.27
(2.95%)
(3.25%)
—
5.47
FCF per share¥
1.01
0.92
0.98
0.91
0.92
0.80
0.86
0.79
0.80
0.80
3.53
(2.82%)
(3.34%)
—
5.66
Dividend per sh¥
0.82
0.75
0.74
0.83
0.82
0.79
0.75
0.72
0.81
0.84
3.40
0.47%
(0.91%)
—
29.24
Div yield (avg)%
25.76
26.98
24.98
23.19
23.10
25.06
27.07
26.81
29.48
32.08
4.44
27.07
26.29
14
28.80
Payout ratio%
22.96
24.40
22.44
23.16
21.12
23.90
26.11
27.07
28.51
29.38
27.75
27.07
24.15
63
0.584
Shares (diluted)B
0.671
0.716
0.747
0.800
0.838
0.850
0.966
0.959
1.023
1.182
0.598
7.11%
5.30%
10
7.71
Buyback yield%
11.14
12.01
11.10
13.14
11.32
9.38
10.24
12.71
10.29
8.90
3.04
10.24
11.12
69
0.645
D/E ratiox
0.599
0.603
0.605
0.606
0.602
0.625
0.560
0.554
0.605
0.632
0.967
0.605
0.604
26
1.794
Enterprise value¥B
3.380
3.767
3.674
3.695
3.719
4.093
4.657
5.602
5.867
6.529
1.126
11.91%
7.52%
32
2.206
LT debt¥B
1.892
1.885
2.058
2.208
2.315
2.283
2.649
2.843
2.865
3.142
0.533
6.30%
5.64%
63
Revenue
¥3.145B
8.84%
1.00×
Cost of revenue
¥2.001B
8.77%
0.99×
Operating expenses
¥701.5M
9.05%
1.02×
Cash and investments
18.65%
Spread over hurdle
(0.16%)