0.831
Revenue¥B
1.728
1.818
1.941
2.007
2.073
2.141
2.227
2.365
2.517
2.568
0.898
4.38%
4.62%
19
7.83
Revenue growth%
22.50
20.75
22.90
20.71
22.16
19.97
18.72
16.81
14.42
14.49
12.20
16.81
20.34
21
2.31
Gross margin%
2.13
3.43
3.71
6.28
6.30
7.26
6.86
6.62
8.55
5.74
13.59
6.86
6.29
46
16.73
Operating margin%
17.06
16.32
13.77
16.37
15.30
15.76
14.37
15.01
17.62
17.74
24.76
15.76
16.04
69
13.08
Net margin%
25.81
23.36
21.23
21.16
22.94
21.97
22.64
20.99
18.98
20.77
7.94
20.99
21.60
41
13.01
P/E ratio (avg)x
27.87
31.22
34.07
35.76
40.06
40.89
44.84
43.11
43.54
48.03
13.03
43.54
40.48
75
26.44
EV/EBITx
11.62
12.87
13.68
13.11
12.93
13.26
12.83
14.21
12.79
11.84
12.69
12.83
12.90
91
21.59
FCF yield (avg)%
29.85
32.27
31.22
31.18
29.31
27.77
26.05
24.48
23.64
26.24
18.50
26.05
28.54
13
14.20
FCF margin%
16.31
18.61
17.16
14.44
15.12
12.60
12.86
10.66
9.44
8.09
2.76
10.66
13.65
56
1.277
FCF / Net incomex
1.819
1.974
1.999
1.869
1.733
1.586
1.586
1.670
1.602
1.425
0.749
1.586
1.701
64
11.28
ROIC%
16.63
19.60
16.85
15.66
13.76
11.14
12.81
10.44
7.86
9.12
6.74
10.44
13.29
88
23.63
Return on equity%
16.11
17.20
14.82
16.25
14.54
14.49
16.95
15.00
16.74
18.98
10.04
16.74
16.18
26
15.76
Return on assets%
25.93
24.52
23.82
22.38
22.44
24.78
24.14
26.93
27.12
27.79
26.92
26.93
24.65
78
0.47
EPS¥
0.48
0.54
0.65
0.68
0.75
0.75
0.89
0.99
1.11
1.31
0.50
11.73%
12.25%
—
10.50
EPS growth%
11.22
9.09
8.40
8.59
7.52
5.64
4.55
5.04
7.01
9.08
17.23
5.64
7.96
72
0.67
Bookvalue per sh¥
0.90
0.94
1.05
0.97
1.00
0.92
0.86
0.83
0.91
0.83
0.15
(3.57%)
0.11%
—
0.52
FCF per share¥
0.72
0.76
0.70
0.67
0.64
0.63
0.70
0.73
0.69
0.64
0.56
0.12%
(1.62%)
—
0.16
Dividend per sh¥
0.31
0.34
0.37
0.38
0.42
0.42
0.45
0.51
0.59
0.65
0.48
9.04%
7.59%
—
13.97
Div yield (avg)%
8.75
10.39
12.43
12.15
9.50
8.80
7.07
7.30
4.52
7.28
4.12
7.28
8.78
33
2.95
Payout ratio%
4.86
4.84
7.77
6.62
6.95
5.30
4.52
4.52
1.71
1.44
24.09
4.52
4.85
21
2.593
Shares (diluted)B
4.162
4.916
4.872
4.941
5.589
5.327
6.110
7.096
6.853
7.004
2.495
4.62%
6.62%
17
10.61
Buyback yield%
32.14
30.75
31.95
33.48
34.68
36.16
36.62
35.34
35.96
38.70
24.91
36.16
35.01
43
0.783
D/E ratiox
0.674
0.712
0.790
0.723
0.739
0.676
0.746
0.709
0.723
0.809
1.064
0.723
0.723
85
1.290
Enterprise value¥B
1.879
1.975
2.024
2.092
2.161
2.364
2.603
2.489
2.729
2.873
2.541
5.87%
2.99%
48
1,934
LT debt¥M
249.8
247.0
240.2
209.1
198.8
188.3
184.0
161.2
150.1
129.9
423.4
(8.15%)
(7.12%)
74
Revenue
¥2.568B
4.62%
1.00×
Cost of revenue
¥1.649B
4.41%
0.98×
Operating expenses
¥324.4M
6.06%
1.15×
Goodwill & intangibles
16.21%
Spread over hurdle
(1.27%)