0.882
Revenue¥B
1.767
1.827
1.878
1.876
1.903
1.941
2.020
2.020
2.081
2.120
0.977
2.18%
2.05%
65
22.54
Revenue growth%
30.07
28.17
26.94
26.63
28.26
26.59
28.13
30.94
33.28
30.62
13.10
30.62
28.22
61
10.57
Gross margin%
16.80
17.51
14.56
17.54
18.54
20.42
17.63
17.91
17.53
17.97
22.17
17.91
17.58
54
7.72
Operating margin%
8.16
9.15
7.29
9.10
8.07
8.18
5.25
4.66
5.70
5.76
9.03
5.70
7.68
17
25.08
Net margin%
18.10
17.86
18.08
18.48
20.64
19.42
17.98
18.12
19.61
21.28
16.11
19.42
18.30
14
36.07
P/E ratio (avg)x
34.95
38.75
42.74
41.98
48.69
54.98
64.14
64.40
69.23
81.78
18.06
64.40
51.83
37
11.46
EV/EBITx
26.82
32.34
33.48
35.58
37.86
38.37
41.61
49.43
53.45
60.58
29.89
49.43
38.12
65
22.99
FCF yield (avg)%
29.69
29.05
27.82
27.81
25.90
28.41
26.70
26.75
24.46
25.97
17.36
26.70
27.28
40
23.71
FCF margin%
6.99
4.06
5.90
8.45
6.46
5.01
6.44
6.90
9.77
10.89
18.39
6.90
6.68
86
1.566
FCF / Net incomex
0.885
0.835
0.905
1.001
0.986
0.994
1.044
0.971
0.909
0.905
1.124
0.971
0.940
13
12.06
ROIC%
8.09
9.00
9.67
8.27
5.88
8.51
7.66
6.49
7.53
10.24
6.16
7.66
8.18
28
23.54
Return on equity%
14.45
15.94
12.95
11.98
12.79
12.09
13.85
12.35
9.52
9.29
2.80
12.09
12.57
93
13.12
Return on assets%
3.91
2.54
0.40
0.40
2.85
2.53
2.84
0.40
0.40
0.40
18.66
0.40
1.47
83
0.27
EPS¥
1.06
1.03
1.23
1.29
1.53
1.70
1.91
2.13
2.24
2.47
0.30
10.09%
10.24%
—
11.87
EPS growth%
24.75
26.43
26.05
25.65
27.70
25.80
25.07
25.46
23.44
21.43
23.59
25.07
25.56
89
0.67
Bookvalue per sh¥
0.71
0.73
0.75
0.79
0.91
1.09
1.22
1.30
1.55
1.65
1.00
12.72%
10.62%
—
0.60
FCF per share¥
1.17
1.34
1.51
1.66
1.88
1.95
2.03
2.30
2.37
2.31
0.28
4.22%
7.39%
—
0.61
Dividend per sh¥
0.65
0.73
0.81
0.90
1.05
1.10
1.09
1.06
1.22
1.40
0.73
5.87%
9.01%
—
24.39
Div yield (avg)%
15.62
17.50
15.33
14.73
16.83
16.17
13.29
13.95
16.31
19.28
19.80
16.17
15.90
44
18.30
Payout ratio%
18.93
19.99
17.74
18.90
21.46
18.76
18.88
19.20
19.35
19.38
26.35
19.20
19.06
37
0.957
Shares (diluted)B
1.516
1.668
1.843
2.210
2.515
3.019
3.269
3.199
3.347
3.348
0.958
5.90%
9.16%
88
11.71
Buyback yield%
23.64
25.55
26.84
25.86
28.74
30.19
29.71
31.19
30.53
29.78
7.81
30.19
29.22
76
1.347
D/E ratiox
0.928
1.018
1.199
1.327
1.383
1.521
1.693
1.959
2.097
2.403
1.158
1.959
1.452
58
0.405
Enterprise value¥B
1.290
1.132
0.990
0.978
1.048
1.134
1.144
1.226
1.237
1.150
0.231
1.88%
(1.75%)
81
1.113
LT debt¥B
0.657
0.716
0.733
0.848
0.891
0.884
1.002
1.041
1.011
1.190
0.379
5.96%
5.80%
94
Revenue
¥2.120B
2.05%
1.00×
Cost of revenue
¥1.312B
1.78%
0.97×
Operating expenses
¥289.8M
3.18%
1.12×
Goodwill & intangibles
18.45%
Spread over hurdle
11.48%