1.324
Revenue¥B
1.650
1.765
1.891
2.067
2.252
2.436
2.662
2.845
3.085
3.401
1.449
8.60%
8.11%
50
20.69
Revenue growth%
30.40
32.58
35.05
36.07
37.56
37.60
37.72
37.62
39.15
36.68
27.42
37.62
37.12
43
9.90
Gross margin%
1.34
0.40
0.40
1.58
1.51
0.40
0.48
0.40
0.52
0.83
24.00
0.48
0.50
15
27.72
Operating margin%
12.89
11.16
13.19
15.20
14.50
16.00
14.07
15.72
13.95
16.58
27.67
15.72
14.29
44
24.64
Net margin%
13.03
12.07
13.95
14.28
16.83
16.30
17.92
16.86
18.38
19.99
9.52
17.92
16.56
68
29.53
P/E ratio (avg)x
29.89
31.47
32.18
31.06
28.15
25.83
26.83
28.03
25.34
23.51
22.15
25.83
28.09
67
32.52
EV/EBITx
10.54
11.27
10.80
11.15
10.65
11.49
9.974
9.307
8.911
8.884
37.47
9.307
10.60
72
3.33
FCF yield (avg)%
9.33
11.50
11.09
8.20
6.89
9.30
7.92
8.86
6.02
3.13
13.45
7.92
8.53
37
4.49
FCF margin%
8.14
6.44
8.39
8.81
9.20
8.51
5.99
3.44
3.45
5.18
23.44
5.18
7.29
88
1.596
FCF / Net incomex
0.703
0.691
0.725
0.756
0.833
0.815
0.748
0.837
0.930
0.952
0.656
0.837
0.785
25
9.48
ROIC%
30.99
33.15
30.39
31.55
32.20
31.36
33.44
33.60
35.21
35.03
19.46
33.60
32.67
9
18.94
Return on equity%
33.60
35.13
32.56
30.26
32.98
35.71
38.62
40.98
38.49
36.22
20.58
38.49
35.42
13
14.62
Return on assets%
16.52
17.63
15.55
16.31
16.53
17.31
17.51
14.63
13.32
13.82
10.56
14.63
16.42
51
0.46
EPS¥
0.71
0.63
0.68
0.63
0.63
0.64
0.70
0.62
0.64
0.57
0.48
(1.78%)
(1.40%)
—
7.51
EPS growth%
9.93
10.49
8.78
6.51
9.01
7.09
7.80
6.44
5.43
5.78
14.54
6.44
7.45
92
0.75
Bookvalue per sh¥
0.89
1.03
1.20
1.15
1.27
1.36
1.56
1.55
1.79
2.04
0.39
9.97%
10.02%
—
0.65
FCF per share¥
0.73
0.74
0.68
0.65
0.70
0.67
0.71
0.63
0.67
0.60
0.71
(3.19%)
(2.94%)
—
0.44
Dividend per sh¥
0.22
0.25
0.29
0.32
0.30
0.35
0.36
0.38
0.40
0.46
0.14
8.51%
8.00%
—
17.44
Div yield (avg)%
31.22
31.91
33.28
31.65
28.99
28.50
27.82
29.01
30.33
27.70
7.29
28.50
29.67
29
20.81
Payout ratio%
21.15
18.23
21.19
23.45
25.18
23.25
26.25
23.34
23.18
23.79
6.42
23.34
23.29
57
1.857
Shares (diluted)B
2.084
2.180
2.122
2.117
1.911
1.964
1.931
2.069
1.993
1.749
1.841
(1.77%)
(2.29%)
66
12.52
Buyback yield%
7.11
8.43
10.71
8.61
10.43
11.28
9.89
10.38
13.25
13.98
13.96
11.28
10.40
46
0.358
D/E ratiox
0.159
0.155
0.163
0.169
0.181
0.163
0.151
0.137
0.122
0.131
1.700
0.137
0.157
68
1.116
Enterprise value¥B
4.011
4.606
5.050
5.667
5.901
5.497
5.358
4.943
4.577
4.943
0.254
(3.48%)
3.01%
12
2.001
LT debt¥B
3.038
2.863
2.973
3.099
3.479
3.601
3.387
3.643
3.401
3.338
0.974
(0.82%)
1.94%
27
Revenue
¥3.401B
8.11%
1.00×
Cost of revenue
¥2.200B
8.46%
1.03×
Operating expenses
¥522.0M
7.17%
0.92×
Spread over hurdle
12.08%