0.474
Revenue¥B
3.374
3.572
3.688
3.781
4.002
4.075
4.224
4.359
4.582
4.811
0.526
3.75%
4.02%
47
16.56
Revenue growth%
19.85
20.10
19.40
17.79
16.93
18.58
18.03
16.11
18.34
20.30
22.26
18.34
18.46
82
16.02
Gross margin%
23.10
23.96
26.34
27.45
29.43
27.21
24.63
22.30
23.53
25.06
14.39
24.63
24.85
85
4.58
Operating margin%
18.53
19.73
20.89
19.58
18.49
17.08
14.79
14.06
16.59
18.43
17.51
16.59
18.46
67
7.89
Net margin%
12.44
12.23
9.97
11.11
9.02
7.34
6.16
6.37
7.20
8.14
3.41
7.20
8.58
19
30.28
P/E ratio (avg)x
32.06
33.15
32.36
31.90
32.58
34.51
38.34
35.21
35.73
34.52
10.95
35.21
33.83
73
6.780
EV/EBITx
35.27
34.28
36.36
36.43
34.50
40.09
42.71
40.74
45.15
43.36
11.62
42.71
38.26
63
7.05
FCF yield (avg)%
20.13
18.19
17.39
18.62
16.10
16.59
16.59
18.51
19.55
22.16
24.27
18.51
18.35
23
11.67
FCF margin%
24.47
26.17
25.28
27.93
30.26
30.00
29.11
30.42
31.72
30.10
12.02
30.10
29.56
60
1.752
FCF / Net incomex
0.320
0.332
0.312
0.337
0.311
0.320
0.331
0.348
0.318
0.321
0.593
0.321
0.321
34
7.51
ROIC%
5.53
5.86
5.02
4.50
4.39
5.42
6.97
4.82
7.78
7.92
8.51
6.97
5.47
83
12.97
Return on equity%
25.76
22.93
21.67
23.16
25.05
27.24
25.21
26.14
29.10
29.96
25.33
27.24
25.49
42
23.92
Return on assets%
14.75
16.93
16.25
14.97
13.02
14.00
16.29
17.34
16.77
19.76
15.17
16.77
16.27
42
0.74
EPS¥
0.53
0.53
0.52
0.52
0.57
0.59
0.59
0.56
0.57
0.54
0.77
(0.98%)
1.02%
—
26.52
EPS growth%
14.98
17.79
19.60
19.30
21.14
22.18
19.84
20.66
22.72
22.47
3.39
22.18
20.25
36
0.74
Bookvalue per sh¥
0.59
0.58
0.57
0.68
0.70
0.78
0.85
0.95
1.07
1.12
0.61
9.62%
7.79%
—
0.34
FCF per share¥
0.38
0.39
0.46
0.51
0.53
0.60
0.64
0.73
0.75
0.80
0.53
8.66%
8.84%
—
0.42
Dividend per sh¥
0.36
0.39
0.37
0.35
0.31
0.34
0.36
0.39
0.34
0.31
0.68
0.38%
(0.96%)
—
2.46
Div yield (avg)%
9.89
11.82
13.91
13.51
13.36
14.11
16.92
14.54
17.37
15.07
19.52
15.07
14.01
6
12.84
Payout ratio%
23.78
23.93
23.71
22.65
21.14
20.97
18.55
16.02
15.96
15.23
14.75
16.02
21.05
54
3.366
Shares (diluted)B
4.084
4.149
4.220
4.131
4.672
4.530
4.542
4.123
3.930
3.570
3.201
(5.23%)
(0.31%)
65
15.13
Buyback yield%
4.96
7.16
8.77
7.88
5.84
6.27
3.84
6.30
6.22
6.52
7.22
6.27
6.29
20
1.429
D/E ratiox
0.198
0.198
0.205
0.199
0.235
0.269
0.318
0.321
0.357
0.377
1.795
0.321
0.252
42
3.479
Enterprise value¥B
1.842
2.136
2.154
2.584
2.754
3.099
3.518
3.658
4.149
4.739
0.583
11.47%
9.86%
33
0.817
LT debt¥B
3.276
3.294
3.601
3.561
3.923
4.079
4.239
4.429
4.241
4.668
2.413
3.54%
3.17%
67
Revenue
¥4.811B
4.02%
1.00×
Cost of revenue
¥2.562B
3.89%
0.99×
Operating expenses
¥965.3M
4.24%
1.02×
Spread over hurdle
34.89%