0.883
Revenue¥B
2.855
3.103
3.298
3.619
3.868
4.298
4.752
5.275
5.796
6.318
0.958
10.31%
8.92%
14
26.38
Revenue growth%
6.00
3.82
1.75
0.40
0.85
3.31
2.68
2.49
4.40
5.71
24.53
3.31
2.99
75
12.39
Gross margin%
10.21
9.60
9.82
9.94
8.01
9.57
6.80
7.44
6.91
8.93
15.13
7.44
9.25
13
25.03
Operating margin%
10.33
8.19
7.58
6.88
4.54
3.81
4.85
4.45
4.57
2.76
8.49
4.45
4.71
79
27.37
Net margin%
21.03
22.63
22.34
21.21
22.97
23.85
22.96
24.21
26.60
25.24
29.31
24.21
22.96
48
31.54
P/E ratio (avg)x
35.59
40.10
44.12
41.31
44.59
50.73
49.97
54.04
50.83
51.01
12.84
50.83
47.28
65
23.47
EV/EBITx
24.61
22.44
21.03
20.38
21.50
22.90
24.40
23.43
25.72
27.96
24.24
24.40
23.16
64
3.59
FCF yield (avg)%
16.88
16.64
13.95
11.45
10.91
8.49
11.08
9.27
11.27
12.77
14.24
11.08
11.36
42
11.20
FCF margin%
9.49
8.96
7.98
6.17
9.11
7.21
8.91
7.07
7.88
10.43
7.79
7.88
8.45
87
1.074
FCF / Net incomex
2.674
2.755
2.680
2.974
3.012
3.433
3.536
3.394
3.930
4.285
1.233
3.536
3.203
54
4.89
ROIC%
20.30
23.27
22.44
24.00
22.88
24.82
25.08
24.20
24.29
26.43
12.51
24.82
24.10
68
22.35
Return on equity%
16.29
18.53
20.29
21.55
20.76
23.25
25.34
27.52
27.02
26.01
5.35
26.01
22.40
30
15.78
Return on assets%
0.40
2.73
3.61
2.54
0.74
3.12
1.54
1.16
2.64
1.65
17.35
1.65
2.10
6
0.16
EPS¥
0.26
0.25
0.23
0.24
0.26
0.26
0.27
0.27
0.26
0.27
0.18
0.76%
0.17%
—
8.08
EPS growth%
24.26
21.83
22.15
19.51
17.02
15.04
15.58
18.48
19.10
19.55
5.39
18.48
19.31
79
0.12
Bookvalue per sh¥
0.26
0.27
0.27
0.28
0.29
0.31
0.35
0.42
0.48
0.50
0.13
11.35%
8.24%
—
0.18
FCF per share¥
0.06
0.07
0.06
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.08
(0.07%)
2.32%
—
0.15
Dividend per sh¥
0.07
0.07
0.07
0.07
0.08
0.08
0.07
0.06
0.07
0.06
0.20
(3.08%)
(1.11%)
—
19.21
Div yield (avg)%
12.19
12.44
12.08
14.44
15.52
15.01
17.81
16.93
14.35
14.65
15.20
15.01
14.55
92
27.04
Payout ratio%
20.88
20.36
19.78
22.14
23.51
26.15
29.00
28.81
26.54
23.98
18.38
26.54
23.74
61
19.19
Shares (diluted)B
23.42
22.92
26.58
31.32
36.43
35.43
38.94
40.83
43.41
47.63
19.20
5.51%
7.18%
28
5.50
Buyback yield%
14.32
15.51
15.50
14.51
16.74
16.62
13.99
15.78
14.17
15.46
9.15
15.46
15.48
52
0.672
D/E ratiox
0.441
0.477
0.474
0.500
0.597
0.689
0.779
0.845
0.998
1.127
1.204
0.845
0.643
83
4.590
Enterprise value¥B
1.160
1.098
1.162
1.359
1.377
1.387
1.594
1.782
1.956
2.052
5.021
8.31%
7.30%
26
1.201
LT debt¥B
1.767
1.722
1.553
1.564
1.391
1.201
1.083
1.003
0.988
0.878
1.276
(8.79%)
(6.41%)
94
Revenue
¥6.318B
8.92%
1.00×
Cost of revenue
¥4.423B
8.92%
1.00×
Operating expenses
¥1.272B
8.20%
0.94×
Spread over hurdle
(7.36%)