0.643
Revenue¥B
1.280
1.302
1.316
1.301
1.307
1.316
1.330
1.335
1.344
1.354
0.659
0.71%
0.51%
69
14.69
Revenue growth%
17.36
17.99
20.54
22.99
20.33
21.39
18.94
19.91
18.56
18.77
11.23
18.94
19.42
11
15.27
Gross margin%
19.22
21.24
20.54
17.55
17.39
15.40
16.72
15.14
14.34
16.36
2.74
15.40
17.06
65
5.60
Operating margin%
21.06
22.58
19.85
17.26
16.25
16.11
17.57
17.83
15.40
14.25
14.84
16.11
17.41
66
26.93
Net margin%
17.39
19.59
21.12
18.47
18.84
20.67
17.82
15.83
16.90
15.62
16.86
16.90
18.15
6
33.19
P/E ratio (avg)x
18.35
19.97
21.43
21.66
22.68
24.60
23.92
26.59
26.54
31.02
18.55
26.54
23.30
32
18.77
EV/EBITx
39.85
46.07
46.58
51.04
57.11
59.99
58.00
61.45
60.50
60.04
15.14
60.04
57.55
89
13.58
FCF yield (avg)%
2.05
4.75
6.61
7.34
5.65
7.46
8.20
6.51
7.94
9.70
16.71
7.94
6.98
38
10.21
FCF margin%
12.88
14.96
14.90
12.19
10.16
12.56
14.99
12.78
13.70
15.53
5.70
13.70
13.29
81
1.573
FCF / Net incomex
0.506
0.542
0.588
0.576
0.598
0.662
0.613
0.653
0.666
0.660
0.110
0.660
0.605
56
29.75
ROIC%
9.61
8.52
6.82
6.59
4.44
3.73
1.35
2.62
3.54
5.99
15.02
3.54
5.22
48
21.75
Return on equity%
26.79
24.96
22.09
24.00
24.84
27.23
26.06
26.49
27.96
25.00
4.40
26.49
25.53
11
25.62
Return on assets%
29.36
27.85
30.51
32.60
31.13
29.41
31.20
29.18
31.77
33.82
13.31
31.20
30.82
66
0.16
EPS¥
0.16
0.18
0.19
0.17
0.18
0.17
0.15
0.13
0.13
0.14
0.17
(4.62%)
(2.60%)
—
29.15
EPS growth%
14.17
16.60
18.91
16.88
18.46
16.60
18.12
17.19
15.58
13.84
11.32
16.60
16.74
72
0.18
Bookvalue per sh¥
0.30
0.27
0.31
0.30
0.31
0.31
0.34
0.36
0.37
0.34
0.09
1.96%
1.60%
—
0.43
FCF per share¥
0.52
0.52
0.53
0.51
0.47
0.48
0.50
0.53
0.60
0.65
0.21
6.81%
2.96%
—
0.22
Dividend per sh¥
0.26
0.23
0.24
0.26
0.24
0.25
0.25
0.26
0.24
0.22
0.18
(1.87%)
(1.56%)
—
26.40
Div yield (avg)%
12.49
11.33
9.10
11.94
14.80
12.05
11.51
9.53
11.88
13.29
8.30
11.88
11.91
48
25.73
Payout ratio%
28.17
29.79
29.94
29.46
26.82
25.42
27.94
30.21
32.66
31.22
26.08
30.21
29.62
62
1.395
Shares (diluted)B
2.187
2.438
2.391
2.711
3.255
3.661
4.391
4.700
5.104
4.977
1.450
8.86%
9.70%
37
26.85
Buyback yield%
29.04
31.40
33.09
34.78
33.28
32.41
32.05
31.92
32.81
32.40
22.97
32.40
32.41
18
1.386
D/E ratiox
2.170
2.043
2.122
2.220
2.467
2.448
2.610
2.734
2.419
2.616
0.373
2.610
2.433
49
1.275
Enterprise value¥B
0.702
0.768
0.803
0.883
0.943
0.940
0.961
1.000
1.128
1.202
0.372
4.97%
5.14%
15
158.3
LT debt¥M
50.31
50.91
52.56
51.08
54.69
47.74
47.48
50.63
53.04
54.66
895.2
(0.01%)
0.94%
15
Revenue
¥1.354B
0.51%
1.00×
Cost of revenue
¥679.0M
0.44%
0.99×
Operating expenses
¥248.6M
0.43%
0.99×
Spread over hurdle
18.29%