0.807
Revenue¥B
1.721
1.736
1.741
1.747
1.824
1.858
1.884
1.970
2.068
2.148
0.867
3.32%
2.65%
23
9.88
Revenue growth%
11.33
10.49
12.37
12.54
12.33
13.86
12.03
9.27
10.51
8.64
4.65
10.51
11.68
29
9.93
Gross margin%
2.18
4.75
4.42
3.09
5.29
3.71
5.63
7.70
10.06
8.86
29.07
7.70
5.02
89
18.18
Operating margin%
29.53
27.58
30.19
32.34
35.06
32.42
34.07
35.54
38.43
37.40
16.07
35.54
33.25
37
11.75
Net margin%
25.51
28.11
28.73
30.66
31.39
31.03
29.89
30.64
29.75
28.71
7.57
29.89
29.82
31
10.11
P/E ratio (avg)x
20.11
18.22
15.82
15.89
14.10
15.25
15.76
13.54
12.53
12.00
18.05
13.54
15.51
66
34.41
EV/EBITx
13.83
15.25
13.64
13.71
14.05
13.36
11.82
12.02
12.21
11.75
23.90
12.02
13.50
92
27.43
FCF yield (avg)%
16.78
13.97
11.95
9.66
7.00
9.87
10.73
13.33
11.60
13.21
16.24
11.60
11.78
11
14.25
FCF margin%
27.04
27.72
26.45
24.38
21.97
23.76
26.21
27.51
25.93
28.14
26.48
26.21
26.33
21
1.705
FCF / Net incomex
0.624
0.590
0.604
0.574
0.517
0.573
0.612
0.684
0.720
0.776
0.986
0.684
0.608
19
25.77
ROIC%
28.05
30.26
33.07
34.12
34.00
33.79
32.67
31.77
32.41
30.76
11.18
32.41
32.54
60
17.51
Return on equity%
10.76
8.76
6.23
3.68
1.59
0.40
0.40
0.40
0.40
0.71
22.09
0.40
1.15
58
18.98
Return on assets%
32.33
32.75
30.07
30.14
32.05
33.63
33.10
34.40
34.88
36.40
3.79
34.40
32.93
42
0.79
EPS¥
1.38
1.40
1.54
1.74
1.93
2.12
2.10
2.50
2.85
3.27
0.86
11.15%
10.33%
—
9.62
EPS growth%
10.94
12.23
14.98
13.20
11.86
12.54
12.07
13.13
12.56
10.25
25.24
12.54
12.39
13
0.71
Bookvalue per sh¥
0.46
0.42
0.47
0.54
0.60
0.65
0.73
0.72
0.76
0.74
0.45
4.30%
4.17%
—
0.30
FCF per share¥
0.41
0.45
0.52
0.55
0.53
0.56
0.64
0.68
0.72
0.71
0.46
6.05%
5.68%
—
0.63
Dividend per sh¥
1.21
1.19
1.17
1.13
1.18
1.21
1.21
1.30
1.36
1.30
0.61
2.06%
2.28%
—
26.08
Div yield (avg)%
0.40
0.40
0.65
2.64
1.54
0.40
0.40
0.40
0.40
0.40
26.39
0.40
0.40
95
9.54
Payout ratio%
6.86
4.96
6.21
9.20
7.77
9.11
8.03
8.62
7.91
10.14
2.90
8.62
7.97
73
1.429
Shares (diluted)B
2.164
2.217
2.229
2.445
2.693
3.081
3.168
3.596
3.554
3.547
1.491
5.66%
6.83%
74
9.57
Buyback yield%
13.17
14.33
12.43
14.99
17.80
19.65
17.61
19.45
21.12
23.26
7.87
19.65
17.70
6
0.789
D/E ratiox
0.543
0.550
0.634
0.591
0.580
0.581
0.556
0.572
0.657
0.737
0.175
0.581
0.581
20
1,184
Enterprise value¥M
71.54
72.80
75.66
82.12
78.33
79.68
84.48
78.35
75.43
68.09
840.7
(2.76%)
(1.13%)
79
0.665
LT debt¥B
0.826
0.826
0.918
1.013
0.998
0.918
0.866
0.892
0.988
1.024
0.330
0.52%
1.41%
39
Revenue
¥2.148B
2.65%
1.00×
Cost of revenue
¥1.286B
2.88%
1.02×
Operating expenses
¥279.0M
1.83%
0.92×
Cash and investments
14.81%
Spread over hurdle
14.12%