0.092
Revenue¥B
0.640
0.690
0.735
0.786
0.826
0.853
0.904
0.948
0.997
1.050
0.097
4.92%
5.84%
73
28.32
Revenue growth%
28.79
31.77
31.83
30.69
30.31
33.24
32.90
32.10
33.26
34.41
27.96
33.24
31.96
20
6.31
Gross margin%
21.29
19.20
22.17
24.11
23.80
25.73
23.39
21.36
18.58
21.24
15.05
21.36
21.77
52
22.62
Operating margin%
30.32
28.09
27.47
26.81
27.53
27.28
24.43
24.85
24.59
25.66
21.25
24.85
27.05
13
27.59
Net margin%
25.15
23.68
25.52
24.95
26.26
23.92
25.64
24.77
23.23
26.21
25.14
24.77
25.05
18
29.10
P/E ratio (avg)x
11.14
9.836
9.919
9.239
8.308
7.650
8.403
8.131
8.078
8.736
6.389
8.131
8.569
19
37.92
EV/EBITx
11.48
12.35
13.03
12.39
11.78
12.00
12.52
14.25
16.80
16.42
29.90
14.25
12.46
74
23.91
FCF yield (avg)%
27.97
27.91
28.23
27.53
25.79
24.23
25.69
23.22
22.20
21.33
3.24
23.22
25.74
40
26.47
FCF margin%
16.85
16.35
15.26
16.17
15.39
14.71
16.24
15.65
13.06
12.43
5.87
14.71
15.52
60
1.268
FCF / Net incomex
1.199
1.183
1.255
1.225
1.351
1.339
1.272
1.123
1.224
1.250
0.584
1.250
1.238
8
13.58
ROIC%
23.94
22.14
22.47
24.27
24.13
24.56
23.74
21.41
19.45
19.74
12.33
21.41
23.11
64
12.92
Return on equity%
5.93
4.10
5.52
4.60
2.14
0.40
2.14
2.77
4.82
3.93
27.92
2.77
4.02
32
21.80
Return on assets%
18.57
16.33
18.88
21.30
21.88
23.75
20.78
20.12
22.42
20.55
24.03
20.78
20.67
56
0.12
EPS¥
0.23
0.26
0.29
0.31
0.33
0.37
0.41
0.45
0.53
0.57
0.13
11.37%
10.81%
—
22.35
EPS growth%
28.96
30.06
28.20
25.34
22.72
23.12
20.71
21.60
22.37
21.36
20.75
21.60
22.92
59
0.14
Bookvalue per sh¥
0.31
0.33
0.31
0.35
0.35
0.37
0.42
0.47
0.46
0.47
0.04
5.84%
5.74%
—
0.10
FCF per share¥
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.11
0.18
6.21%
6.24%
—
0.24
Dividend per sh¥
0.24
0.27
0.28
0.30
0.35
0.34
0.39
0.38
0.44
0.48
0.21
6.52%
8.41%
—
7.77
Div yield (avg)%
12.43
12.83
13.35
15.73
14.75
16.51
16.41
14.87
16.09
16.48
20.18
16.41
15.30
31
3.39
Payout ratio%
19.97
21.85
19.96
22.57
20.25
18.50
19.58
19.58
22.48
21.67
13.38
19.58
20.11
17
1.617
Shares (diluted)B
3.160
3.385
4.012
4.530
4.555
4.962
5.227
5.594
5.509
5.619
1.560
4.29%
7.83%
13
26.48
Buyback yield%
17.28
17.82
19.13
19.33
21.91
21.78
22.97
25.33
26.03
23.81
15.11
23.81
21.85
39
0.938
D/E ratiox
1.378
1.336
1.229
1.247
1.376
1.320
1.372
1.248
1.161
1.069
1.696
1.248
1.284
46
0.721
Enterprise value¥B
0.296
0.334
0.325
0.391
0.471
0.527
0.625
0.696
0.757
0.916
1.147
14.24%
14.07%
42
0.841
LT debt¥B
0.699
0.680
0.593
0.537
0.583
0.574
0.503
0.461
0.445
0.397
1.208
(7.39%)
(5.48%)
52
Revenue
¥1.050B
5.84%
1.00×
Cost of revenue
¥472.9M
5.74%
0.99×
Operating expenses
¥218.5M
5.85%
1.00×
Spread over hurdle
12.99%