1.193
Revenue¥B
0.653
0.692
0.732
0.767
0.799
0.861
0.917
0.954
0.987
1.063
1.301
5.88%
5.75%
27
26.07
Revenue growth%
20.83
22.99
22.10
19.26
18.46
19.66
19.59
19.73
19.69
22.58
29.64
19.69
19.71
31
20.15
Gross margin%
17.17
19.05
16.82
14.58
17.05
18.65
18.52
15.98
13.67
10.73
8.24
15.98
16.94
85
25.20
Operating margin%
22.45
24.68
27.63
27.46
30.00
31.82
30.50
29.70
28.27
29.15
26.70
29.70
28.71
46
25.12
Net margin%
25.34
25.56
24.36
22.19
22.89
25.41
23.61
23.36
21.32
23.34
19.92
23.36
23.49
87
25.80
P/E ratio (avg)x
13.23
11.94
13.23
14.01
15.93
17.26
16.87
15.99
16.67
17.81
12.76
16.87
15.96
29
16.92
EV/EBITx
17.66
15.30
14.22
12.36
12.76
12.38
11.90
11.00
9.987
10.41
30.89
11.00
12.37
92
5.70
FCF yield (avg)%
13.00
10.60
8.13
8.11
9.89
9.43
7.19
10.07
11.32
12.97
14.10
10.07
9.98
77
19.36
FCF margin%
21.87
19.03
20.05
20.43
23.19
21.13
20.71
18.36
18.88
17.94
5.79
18.88
20.24
15
1.062
FCF / Net incomex
2.559
2.635
2.663
2.690
2.974
3.408
3.827
4.193
4.601
5.377
0.655
4.193
3.191
26
28.85
ROIC%
18.50
21.37
20.66
23.14
20.28
18.74
21.11
21.84
22.33
20.61
29.25
21.11
20.89
61
18.26
Return on equity%
3.00
3.30
4.93
7.43
10.10
11.42
9.06
10.18
12.42
15.23
27.37
11.42
9.58
78
11.22
Return on assets%
27.13
27.46
24.52
22.78
20.30
22.40
25.36
24.93
27.07
26.27
19.48
25.36
25.14
75
0.36
EPS¥
0.41
0.40
0.39
0.44
0.41
0.46
0.44
0.49
0.51
0.47
0.38
2.82%
1.84%
—
9.38
EPS growth%
18.00
18.49
17.46
18.31
17.50
16.45
13.50
16.40
14.52
16.05
17.42
16.05
16.95
91
1.04
Bookvalue per sh¥
1.29
1.43
1.59
1.78
1.82
1.92
2.23
2.49
2.51
2.90
1.64
9.72%
9.55%
—
1.08
FCF per share¥
1.34
1.36
1.28
1.28
1.27
1.14
1.08
1.15
1.02
1.01
0.90
(4.38%)
(2.79%)
—
1.41
Dividend per sh¥
1.40
1.35
1.52
1.42
1.52
1.75
1.67
1.73
1.79
1.84
1.27
3.80%
3.41%
—
16.36
Div yield (avg)%
17.58
18.55
16.66
17.93
18.58
16.85
16.05
15.11
12.71
10.12
19.27
15.11
16.75
68
27.28
Payout ratio%
4.64
4.66
5.75
4.30
6.39
9.27
10.87
11.95
9.95
8.87
6.28
9.95
7.63
35
0.471
Shares (diluted)B
0.764
0.856
0.998
0.976
0.952
1.125
1.133
1.252
1.495
1.674
0.476
11.95%
8.94%
15
24.40
Buyback yield%
0.40
0.40
0.40
0.40
2.72
2.91
2.03
3.70
4.15
5.35
11.74
3.70
2.37
25
1.735
D/E ratiox
2.149
2.201
2.380
2.677
2.885
3.336
3.703
3.868
4.188
4.657
1.714
3.868
3.110
81
0.918
Enterprise value¥B
1.696
1.958
2.091
2.400
2.825
2.798
3.198
3.790
4.405
5.208
1.132
13.01%
11.89%
78
1.160
LT debt¥B
0.932
1.022
0.972
0.897
0.974
0.955
0.916
0.834
0.813
0.863
0.430
(2.39%)
(0.83%)
43
Revenue
¥1.063B
5.75%
1.00×
Cost of revenue
¥744.4M
5.75%
1.00×
Operating expenses
¥214.7M
6.46%
1.07×
Spread over hurdle
(1.02%)