0.274
Revenue¥B
0.977
1.014
1.086
1.164
1.237
1.295
1.342
1.413
1.492
1.594
0.282
5.19%
5.62%
71
25.03
Revenue growth%
12.96
15.38
15.55
14.77
14.54
15.76
16.53
14.64
15.32
15.41
13.44
15.41
15.35
36
15.58
Gross margin%
9.39
10.06
9.46
7.56
8.49
6.72
7.28
10.14
10.32
12.70
12.97
10.14
9.43
87
6.97
Operating margin%
17.28
16.34
15.15
15.94
13.87
11.21
14.04
12.92
15.06
15.46
28.26
14.04
15.11
28
20.28
Net margin%
12.90
11.72
12.25
13.90
14.99
13.36
10.49
10.76
9.96
10.35
26.22
10.49
11.98
77
35.16
P/E ratio (avg)x
38.20
36.83
38.87
36.94
38.19
37.80
40.23
39.70
39.19
35.30
36.97
39.19
38.19
8
12.87
EV/EBITx
63.37
72.32
71.32
77.13
79.90
77.13
74.85
85.94
90.50
91.80
36.45
85.94
77.13
52
8.19
FCF yield (avg)%
3.09
2.54
0.40
2.85
5.07
4.26
3.14
0.86
2.53
0.50
8.70
2.53
2.70
93
27.93
FCF margin%
11.51
12.99
15.72
14.21
16.45
17.13
16.93
19.46
16.74
18.24
11.76
17.13
16.59
93
1.314
FCF / Net incomex
2.369
2.475
2.769
2.594
2.532
2.655
3.033
3.149
2.960
3.162
1.513
3.033
2.712
33
12.77
ROIC%
21.24
21.56
22.62
20.75
17.88
18.96
16.27
15.29
13.99
14.52
29.77
15.29
18.42
92
20.29
Return on equity%
20.29
21.83
23.76
25.08
26.39
29.03
26.43
25.11
23.24
22.42
19.46
25.11
24.42
65
14.41
Return on assets%
31.75
30.74
28.54
27.35
27.92
25.45
24.79
25.42
24.23
22.43
3.59
24.79
26.40
64
0.11
EPS¥
0.23
0.25
0.25
0.29
0.32
0.32
0.38
0.38
0.37
0.37
0.13
2.94%
5.08%
—
9.03
EPS growth%
21.28
19.57
18.29
18.56
19.80
22.46
20.77
20.98
18.07
18.74
6.18
20.77
19.68
78
0.20
Bookvalue per sh¥
0.19
0.19
0.21
0.23
0.24
0.23
0.22
0.24
0.24
0.27
0.06
2.89%
4.38%
—
0.23
FCF per share¥
0.38
0.43
0.45
0.54
0.60
0.72
0.78
0.80
0.82
0.95
0.09
9.81%
9.82%
—
0.15
Dividend per sh¥
0.31
0.31
0.33
0.39
0.38
0.38
0.41
0.49
0.55
0.65
0.08
10.96%
7.39%
—
20.04
Div yield (avg)%
4.37
5.53
5.60
7.94
5.87
4.63
2.71
1.19
0.97
0.40
19.63
1.19
4.50
21
5.93
Payout ratio%
10.05
11.34
8.94
9.89
9.88
9.31
7.36
8.76
7.65
5.76
3.03
7.65
9.13
92
1.393
Shares (diluted)B
2.252
2.200
2.326
2.363
2.449
2.803
2.627
2.572
2.712
3.021
1.356
4.29%
2.73%
15
26.72
Buyback yield%
8.81
10.40
10.42
9.86
9.55
12.46
13.25
16.07
13.44
10.68
19.95
13.25
10.55
36
1.337
D/E ratiox
1.079
1.119
1.146
1.205
1.215
1.140
1.237
1.088
0.980
1.040
0.752
1.088
1.130
12
0.350
Enterprise value¥B
0.546
0.625
0.676
0.753
0.843
0.951
1.091
1.152
1.321
1.328
1.018
9.51%
9.41%
40
0.924
LT debt¥B
1.185
1.286
1.311
1.457
1.706
1.751
1.980
2.149
2.071
2.185
1.218
5.07%
5.94%
63
Revenue
¥1.594B
5.62%
1.00×
Cost of revenue
¥1.116B
5.62%
1.00×
Operating expenses
¥316.2M
5.86%
1.02×
Spread over hurdle
20.34%