0.630
Revenue¥B
1.197
1.286
1.403
1.534
1.633
1.710
1.830
1.999
2.114
2.244
0.675
6.56%
6.97%
74
28.80
Revenue growth%
27.94
26.40
24.88
26.42
24.97
22.88
21.90
19.50
16.96
17.00
9.78
19.50
23.88
86
16.76
Gross margin%
0.40
1.51
0.83
1.70
3.24
1.51
1.13
0.40
1.70
1.70
22.46
1.51
1.51
67
13.38
Operating margin%
10.07
10.44
12.00
9.45
8.06
9.47
7.76
6.65
6.38
7.14
9.39
7.14
8.76
21
13.05
Net margin%
14.70
12.36
15.10
16.89
15.74
18.36
18.11
16.63
16.07
17.17
23.77
17.17
16.35
29
13.96
P/E ratio (avg)x
15.51
14.89
15.26
13.99
15.65
15.00
14.78
16.46
15.45
15.29
32.22
15.29
15.28
67
12.98
EV/EBITx
12.31
11.67
13.17
15.37
15.70
16.74
18.47
21.56
24.06
27.11
31.23
21.56
16.22
80
20.69
FCF yield (avg)%
13.20
14.61
13.87
10.92
8.79
9.18
10.16
11.88
9.94
11.03
22.58
10.16
10.97
87
11.49
FCF margin%
4.60
5.41
7.72
9.18
9.40
9.55
9.28
9.01
8.72
10.36
17.78
9.28
9.09
61
1.737
FCF / Net incomex
1.469
1.588
1.465
1.387
1.524
1.504
1.538
1.402
1.360
1.285
1.449
1.402
1.467
28
14.17
ROIC%
15.39
13.96
13.15
14.52
16.09
16.30
14.43
11.76
9.65
10.81
26.76
11.76
14.19
62
28.39
Return on equity%
12.38
10.11
10.16
8.93
10.65
9.29
11.68
13.08
11.93
10.08
12.36
11.68
10.41
26
18.12
Return on assets%
1.33
1.85
4.69
7.11
7.02
8.95
10.14
7.15
6.67
5.03
16.35
7.15
6.84
47
0.89
EPS¥
1.14
1.12
1.23
1.23
1.33
1.34
1.52
1.63
1.84
2.15
0.99
10.08%
6.27%
—
22.97
EPS growth%
14.26
13.08
11.59
12.62
11.91
11.71
11.35
11.65
9.01
8.81
3.75
11.35
11.68
59
0.67
Bookvalue per sh¥
0.87
0.86
0.94
0.89
0.98
1.00
1.13
1.22
1.26
1.33
1.24
6.45%
4.64%
—
0.65
FCF per share¥
0.22
0.20
0.19
0.21
0.22
0.20
0.21
0.21
0.23
0.24
0.72
1.84%
0.59%
—
0.20
Dividend per sh¥
2.11
2.32
2.53
2.47
2.94
3.56
3.78
4.13
4.59
4.48
0.18
8.80%
9.73%
—
10.02
Div yield (avg)%
16.23
15.80
18.54
20.16
18.01
15.69
18.22
17.93
16.23
14.64
12.56
16.23
17.08
20
22.79
Payout ratio%
8.49
8.80
10.09
9.77
7.12
6.18
8.09
9.54
12.36
10.65
13.90
9.54
9.17
70
0.786
Shares (diluted)B
1.017
1.051
1.054
1.149
1.208
1.267
1.255
1.338
1.538
1.712
0.804
7.22%
5.71%
6
2.40
Buyback yield%
24.85
24.18
27.02
30.02
32.01
29.51
29.98
30.54
30.19
28.91
14.84
29.98
29.74
51
0.683
D/E ratiox
0.556
0.521
0.522
0.442
0.445
0.453
0.478
0.487
0.463
0.482
1.555
0.478
0.480
14
1.400
Enterprise value¥B
1.513
1.478
1.614
1.582
1.455
1.550
1.602
1.529
1.432
1.324
0.421
(1.87%)
(2.38%)
13
1.627
LT debt¥B
0.333
0.390
0.432
0.506
0.591
0.675
0.699
0.808
0.955
1.055
0.807
12.31%
14.09%
95
Revenue
¥2.244B
6.97%
1.00×
Cost of revenue
¥1.571B
6.97%
1.00×
Operating expenses
¥403.5M
6.77%
0.98×
Goodwill & intangibles
16.62%
Spread over hurdle
77.07%