1.384
Revenue¥B
0.645
0.700
0.764
0.807
0.883
0.935
1.030
1.115
1.211
1.311
1.419
8.21%
8.23%
87
13.37
Revenue growth%
20.17
22.74
23.47
21.83
21.17
22.33
24.80
26.93
28.38
26.56
5.30
26.56
23.11
26
28.53
Gross margin%
3.96
4.27
2.58
5.40
7.78
7.34
5.62
3.41
3.14
0.40
24.57
3.41
4.12
86
5.77
Operating margin%
13.25
10.36
11.89
12.12
14.70
16.53
18.51
20.23
20.01
21.58
2.02
20.01
15.62
84
6.96
Net margin%
16.83
17.29
19.26
17.60
14.67
12.09
14.05
11.81
13.21
13.02
6.03
13.02
14.36
17
29.49
P/E ratio (avg)x
34.74
32.39
29.96
26.48
28.98
26.69
23.51
23.98
25.76
23.16
29.99
23.98
26.59
60
16.35
EV/EBITx
26.73
25.26
24.25
21.60
21.40
21.44
19.17
20.89
21.12
21.47
19.59
21.12
21.45
11
25.38
FCF yield (avg)%
28.53
26.76
26.23
28.76
30.22
32.17
33.09
33.33
35.34
38.29
17.15
33.33
31.20
13
8.54
FCF margin%
14.85
17.44
20.17
18.05
18.55
19.47
17.65
17.87
17.14
16.85
26.49
17.65
17.76
16
1.300
FCF / Net incomex
1.187
1.306
1.384
1.606
1.732
1.889
2.090
2.095
2.285
2.274
1.660
2.095
1.810
87
11.51
ROIC%
11.38
9.10
7.42
8.63
9.55
12.29
11.40
10.05
7.18
4.72
14.63
10.05
9.32
53
24.15
Return on equity%
34.60
37.12
36.24
34.71
34.10
31.55
33.85
31.53
29.66
30.11
19.57
31.53
33.97
51
18.61
Return on assets%
5.60
2.96
3.59
1.40
0.40
1.52
1.23
1.00
0.40
1.82
28.01
1.23
1.46
35
0.48
EPS¥
0.43
0.42
0.39
0.37
0.33
0.31
0.29
0.31
0.34
0.35
0.52
0.85%
(1.78%)
—
15.51
EPS growth%
14.34
12.02
12.79
14.54
11.61
13.86
16.84
15.62
16.75
17.23
3.92
16.75
14.44
88
0.37
Bookvalue per sh¥
0.61
0.57
0.62
0.57
0.59
0.64
0.56
0.52
0.56
0.62
0.10
0.94%
0.36%
—
0.28
FCF per share¥
0.08
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.09
0.09
0.10
0.87%
0.83%
—
0.52
Dividend per sh¥
0.60
0.59
0.61
0.72
0.75
0.84
0.82
0.83
0.96
1.15
0.58
8.97%
8.58%
—
13.39
Div yield (avg)%
10.19
11.35
14.07
11.14
9.01
11.92
14.62
15.96
16.59
14.95
16.05
14.95
12.99
70
25.04
Payout ratio%
24.62
26.51
28.14
26.74
29.39
29.88
30.82
28.40
30.39
28.64
9.03
29.88
28.52
39
0.930
Shares (diluted)B
1.222
1.179
1.346
1.332
1.341
1.240
1.297
1.487
1.421
1.477
0.939
1.95%
1.86%
48
10.79
Buyback yield%
27.99
29.79
32.33
30.25
28.36
26.98
24.35
27.00
26.54
28.35
10.42
26.98
28.17
51
1.358
D/E ratiox
0.333
0.344
0.378
0.412
0.465
0.464
0.474
0.490
0.445
0.482
0.282
0.474
0.455
39
317.3
Enterprise value¥M
383.4
410.7
417.8
373.3
348.9
324.7
329.1
321.6
351.9
341.4
759.4
(0.43%)
(2.00%)
58
1.287
LT debt¥B
0.964
0.931
0.863
0.983
1.105
1.140
1.301
1.225
1.147
1.100
1.499
(0.08%)
0.62%
46
Revenue
¥1.311B
8.23%
1.00×
Cost of revenue
¥878.6M
8.52%
1.03×
Operating expenses
¥252.2M
7.53%
0.94×
Goodwill & intangibles
15.40%
Spread over hurdle
33.12%