3.192
Revenue¥B
3.125
3.391
3.657
3.855
4.075
4.346
4.630
4.913
5.255
5.682
3.305
6.87%
6.79%
54
14.44
Revenue growth%
13.53
12.02
9.76
8.12
7.92
7.70
9.48
9.68
11.56
11.47
27.02
9.68
9.72
12
20.82
Gross margin%
15.32
16.33
18.05
16.19
18.98
21.81
23.13
23.29
25.41
24.53
25.90
23.29
20.39
30
13.64
Operating margin%
12.40
9.50
9.69
7.13
4.66
4.19
2.54
1.49
0.40
2.94
14.27
2.54
4.42
89
4.49
Net margin%
13.05
14.33
17.28
19.29
21.90
21.87
21.98
23.72
22.09
19.70
8.97
21.98
20.78
92
31.87
P/E ratio (avg)x
7.062
6.591
6.044
5.213
4.917
4.404
4.392
4.323
4.615
4.494
31.80
4.404
4.766
52
10.02
EV/EBITx
38.70
38.32
44.72
50.09
49.79
52.28
55.48
65.03
75.79
77.35
7.076
65.03
51.18
33
20.51
FCF yield (avg)%
23.50
26.02
26.08
28.75
27.30
27.00
25.45
24.20
25.79
27.87
23.96
25.79
26.05
20
28.44
FCF margin%
16.40
17.56
18.98
18.84
19.46
19.77
17.53
19.37
16.49
15.30
16.82
17.53
18.20
87
1.422
FCF / Net incomex
1.138
1.192
1.368
1.635
1.742
1.881
1.848
2.052
2.292
2.496
0.593
2.052
1.795
78
28.73
ROIC%
29.31
29.20
28.52
29.41
26.80
28.58
30.83
33.07
31.01
29.39
27.73
30.83
29.35
72
9.19
Return on equity%
8.92
7.74
7.23
8.38
7.49
6.45
6.51
4.84
6.07
4.28
3.70
6.07
6.87
56
2.70
Return on assets%
29.77
30.03
32.09
33.92
31.43
30.16
29.89
31.16
28.80
30.62
23.11
30.16
30.39
80
0.67
EPS¥
0.84
0.94
1.01
1.05
1.19
1.28
1.31
1.31
1.41
1.53
0.74
5.25%
7.20%
—
12.93
EPS growth%
2.29
2.02
3.85
3.72
5.66
4.07
1.55
3.10
2.12
4.26
25.63
3.10
3.41
45
1.35
Bookvalue per sh¥
0.25
0.23
0.21
0.21
0.22
0.21
0.19
0.18
0.16
0.15
0.28
(7.44%)
(4.18%)
—
1.37
FCF per share¥
1.20
1.16
1.12
1.11
1.03
1.06
1.16
1.05
1.20
1.35
1.05
5.63%
0.46%
—
0.23
Dividend per sh¥
0.53
0.55
0.59
0.53
0.52
0.50
0.45
0.48
0.48
0.52
0.58
(0.22%)
(0.64%)
—
11.63
Div yield (avg)%
15.05
14.67
17.14
15.28
17.76
15.89
17.98
17.21
16.38
15.90
5.84
16.38
16.14
86
29.82
Payout ratio%
9.88
7.21
5.39
2.64
4.71
7.06
9.42
11.21
10.11
10.12
20.03
10.11
8.31
26
1.178
Shares (diluted)B
1.346
1.436
1.619
1.674
1.735
1.872
2.116
2.494
2.620
2.824
1.191
10.23%
8.19%
31
12.92
Buyback yield%
25.29
25.46
26.02
24.22
26.20
24.78
23.49
25.72
28.05
30.87
22.45
25.72
25.59
79
0.964
D/E ratiox
0.830
0.801
0.792
0.766
0.685
0.619
0.573
0.511
0.532
0.580
0.898
0.573
0.652
73
3.972
Enterprise value¥B
3.561
3.749
3.687
3.773
3.825
3.796
4.004
4.497
4.041
3.955
4.904
0.67%
0.28%
86
4.090
LT debt¥B
0.214
0.237
0.228
0.226
0.204
0.209
0.192
0.172
0.179
0.162
1.216
(4.56%)
(2.23%)
23
Revenue
¥5.682B
6.79%
1.00×
Cost of revenue
¥3.899B
6.71%
0.99×
Operating expenses
¥817.6M
6.98%
1.02×
Spread over hurdle
13.68%