0.463
Revenue¥B
1.296
1.359
1.440
1.519
1.632
1.732
1.813
1.968
2.076
2.249
0.475
6.62%
6.32%
25
29.66
Revenue growth%
17.08
18.80
19.72
19.09
17.72
16.98
18.19
16.01
18.02
15.70
12.32
16.98
17.87
9
20.90
Gross margin%
23.76
23.89
25.07
22.09
20.71
21.53
20.87
22.34
25.06
24.49
20.55
22.34
23.05
9
11.49
Operating margin%
18.59
17.66
17.90
16.14
14.19
15.86
13.05
13.99
16.91
16.11
3.98
15.86
16.13
33
5.82
Net margin%
13.47
10.53
10.09
7.13
4.95
3.98
5.02
7.69
9.59
8.06
21.39
7.69
7.87
63
24.64
P/E ratio (avg)x
7.123
7.899
8.571
9.662
9.923
9.615
11.05
11.23
10.47
11.56
30.72
11.05
9.793
8
10.55
EV/EBITx
12.24
10.60
10.88
10.72
11.65
12.06
12.98
13.92
13.24
12.83
18.09
12.98
12.15
85
15.29
FCF yield (avg)%
3.69
1.56
1.24
0.40
3.23
0.52
0.40
0.68
2.60
2.25
7.03
0.68
1.40
39
21.36
FCF margin%
4.79
2.38
3.74
2.01
1.50
0.40
1.44
3.91
4.88
2.23
8.28
2.23
2.30
67
1.317
FCF / Net incomex
0.709
0.753
0.749
0.657
0.627
0.657
0.640
0.586
0.567
0.553
0.329
0.586
0.649
6
19.06
ROIC%
17.93
16.11
17.31
14.92
16.39
13.92
12.62
10.08
8.20
6.44
20.70
10.08
14.42
87
2.66
Return on equity%
34.08
36.43
34.29
32.41
32.68
31.75
33.91
33.14
36.12
38.31
18.80
33.91
34.00
33
3.94
Return on assets%
22.79
21.06
22.09
20.40
21.29
21.42
23.24
24.38
24.93
23.17
22.42
23.24
22.44
28
0.49
EPS¥
0.42
0.49
0.57
0.66
0.71
0.81
0.95
0.88
1.00
1.12
0.50
9.59%
10.58%
—
11.52
EPS growth%
14.26
16.50
18.31
19.22
18.08
15.09
13.91
13.36
12.37
12.40
11.30
13.36
14.68
89
0.25
Bookvalue per sh¥
0.47
0.49
0.46
0.46
0.43
0.41
0.38
0.43
0.45
0.44
0.29
0.53%
0.34%
—
0.40
FCF per share¥
0.28
0.26
0.25
0.27
0.26
0.27
0.27
0.27
0.29
0.27
0.15
0.57%
(1.73%)
—
0.15
Dividend per sh¥
0.16
0.16
0.14
0.12
0.11
0.09
0.08
0.09
0.09
0.08
0.47
(5.80%)
(7.49%)
—
5.67
Div yield (avg)%
6.23
5.72
8.61
9.86
10.81
12.02
13.11
14.82
15.24
14.82
20.74
14.82
11.42
58
21.33
Payout ratio%
25.37
23.11
22.78
20.86
22.35
19.96
18.00
17.53
17.02
14.48
28.93
17.53
20.41
48
1.440
Shares (diluted)B
1.988
2.224
2.515
2.753
2.872
3.131
3.165
3.697
4.356
4.877
1.483
11.17%
9.80%
86
7.77
Buyback yield%
17.52
19.68
16.96
14.94
13.72
11.98
14.18
11.22
11.14
14.06
8.22
11.98
14.12
78
1.627
D/E ratiox
0.100
0.096
0.092
0.081
0.085
0.084
0.078
0.068
0.068
0.069
1.601
0.069
0.082
8
0.286
Enterprise value¥B
1.350
1.530
1.819
1.990
1.922
2.259
2.253
2.604
2.908
3.110
0.171
10.10%
8.46%
49
1.550
LT debt¥B
0.734
0.681
0.741
0.827
0.770
0.823
0.808
0.725
0.715
0.661
1.452
(3.02%)
0.10%
51
Revenue
¥2.249B
6.32%
1.00×
Cost of revenue
¥1.377B
6.33%
1.00×
Operating expenses
¥408.9M
5.95%
0.97×
Goodwill & intangibles
14.81%
Spread over hurdle
16.38%