0.166
Revenue¥B
2.938
2.981
2.968
3.008
2.992
3.085
3.056
3.112
3.167
3.269
0.173
1.79%
1.26%
7
14.34
Revenue growth%
31.40
28.70
26.70
27.46
26.25
26.19
27.40
27.67
29.43
31.16
8.44
27.67
27.56
65
24.70
Gross margin%
16.23
18.62
20.70
20.99
22.80
20.82
20.36
21.69
21.56
21.67
8.97
21.56
20.91
24
28.38
Operating margin%
34.00
36.16
38.54
37.93
38.30
41.14
39.69
37.33
38.79
37.78
4.19
38.79
38.11
35
4.58
Net margin%
0.40
0.40
1.16
2.15
4.15
6.32
4.77
6.35
7.71
8.23
15.50
6.35
4.46
14
22.45
P/E ratio (avg)x
40.16
47.20
47.59
52.82
52.34
62.01
66.04
66.19
73.67
78.83
24.03
66.19
57.42
25
7.200
EV/EBITx
12.15
12.59
13.87
13.41
15.00
15.65
15.77
14.23
13.05
14.68
24.96
14.68
14.05
89
8.75
FCF yield (avg)%
9.57
11.22
14.14
14.07
16.63
16.42
17.39
19.22
20.12
22.89
12.21
19.22
16.53
12
27.01
FCF margin%
7.23
9.02
10.47
10.49
9.55
8.37
11.26
13.31
12.92
11.66
14.42
11.66
10.48
52
1.488
FCF / Net incomex
1.103
1.192
1.307
1.449
1.468
1.506
1.440
1.435
1.531
1.429
1.482
1.440
1.438
88
17.83
ROIC%
8.23
9.26
9.97
9.20
9.52
11.30
14.25
16.02
13.32
12.27
22.42
13.32
10.64
83
11.16
Return on equity%
4.61
7.15
8.50
7.73
9.16
6.43
8.99
9.73
9.59
9.68
2.02
9.59
8.75
94
24.70
Return on assets%
22.59
24.72
24.11
21.89
23.91
22.81
22.53
21.41
21.48
22.42
7.01
22.42
22.56
69
0.40
EPS¥
0.73
0.72
0.73
0.83
0.95
0.95
1.05
1.13
1.18
1.30
0.42
6.55%
6.54%
—
5.13
EPS growth%
21.98
23.38
24.96
26.85
26.05
28.91
31.88
33.43
30.56
28.67
23.83
30.56
27.76
53
0.52
Bookvalue per sh¥
0.10
0.11
0.11
0.11
0.12
0.12
0.12
0.13
0.14
0.13
0.64
1.37%
2.21%
—
0.42
FCF per share¥
0.61
0.54
0.58
0.65
0.61
0.55
0.52
0.50
0.53
0.53
0.57
(2.74%)
(0.95%)
—
0.23
Dividend per sh¥
0.43
0.48
0.44
0.40
0.42
0.39
0.39
0.43
0.47
0.50
0.54
3.46%
1.82%
—
16.83
Div yield (avg)%
26.05
26.97
28.91
30.99
30.94
31.21
30.98
32.04
30.50
33.31
15.90
31.21
30.96
76
9.09
Payout ratio%
21.66
22.76
25.20
27.62
28.07
27.57
24.93
24.96
26.73
24.07
25.80
24.96
25.08
51
1.703
Shares (diluted)B
2.101
2.202
2.416
2.671
2.704
3.003
3.044
3.048
3.295
3.702
1.675
6.49%
6.52%
20
25.59
Buyback yield%
8.33
10.76
9.46
12.01
11.66
10.80
8.56
10.18
7.28
7.67
16.03
8.56
9.82
59
0.754
D/E ratiox
1.213
1.302
1.312
1.401
1.517
1.741
1.950
2.300
2.227
2.348
0.978
2.227
1.629
79
1.113
Enterprise value¥B
2.146
2.535
2.493
2.679
2.881
2.912
2.847
2.763
3.148
3.592
1.189
4.51%
5.82%
45
2,908
LT debt¥M
217.0
242.6
235.0
269.8
302.8
353.7
357.0
396.0
373.2
418.4
323.5
6.68%
7.64%
29
Revenue
¥3.269B
1.26%
1.00×
Cost of revenue
¥2.061B
1.05%
0.98×
Operating expenses
¥707.0M
1.85%
1.06×
Spread over hurdle
92.13%