0.703
Revenue¥B
1.318
1.414
1.517
1.579
1.632
1.707
1.804
1.949
2.083
2.198
0.719
6.14%
5.86%
18
18.37
Revenue growth%
1.56
1.97
0.40
1.19
3.56
3.54
2.39
1.13
0.40
0.40
26.91
1.13
1.38
50
11.64
Gross margin%
22.67
22.65
19.78
21.73
18.88
20.68
21.83
20.48
19.32
17.30
21.98
20.48
20.58
14
21.25
Operating margin%
13.06
15.28
17.68
17.71
14.97
17.70
18.07
18.93
17.59
19.50
17.45
18.07
17.69
14
20.60
Net margin%
14.07
12.66
14.41
12.55
11.80
11.86
9.24
9.95
7.29
5.38
28.77
9.24
11.83
53
29.92
P/E ratio (avg)x
17.26
17.66
18.77
20.54
19.10
20.02
17.43
19.02
17.55
16.13
21.98
17.55
18.21
60
7.229
EV/EBITx
38.41
36.81
39.24
37.10
43.10
45.11
46.08
53.17
58.06
59.28
20.11
53.17
44.11
55
24.76
FCF yield (avg)%
7.31
7.12
8.20
10.08
8.91
8.11
6.85
4.50
2.97
1.26
2.85
4.50
7.22
26
19.51
FCF margin%
15.05
12.69
10.66
8.00
9.61
10.61
11.81
11.70
12.87
10.98
14.63
11.70
11.34
67
0.758
FCF / Net incomex
0.879
0.885
0.863
0.842
0.887
0.811
0.885
0.952
1.029
1.082
0.788
0.952
0.885
32
27.57
ROIC%
24.48
23.20
23.80
23.35
24.55
26.18
23.99
25.90
24.40
25.00
4.67
25.00
24.44
59
27.27
Return on equity%
21.67
22.83
22.41
20.75
22.77
19.91
19.83
19.24
18.88
18.16
16.83
19.24
20.33
72
17.27
Return on assets%
7.15
4.89
6.11
8.63
8.62
6.18
3.83
6.12
4.25
6.51
16.69
6.12
6.15
73
0.59
EPS¥
0.80
0.95
1.06
1.09
1.29
1.51
1.68
1.89
2.21
2.34
0.64
12.59%
13.02%
—
27.48
EPS growth%
31.82
33.17
34.10
31.14
33.62
33.59
32.77
33.07
32.45
32.37
23.32
32.77
32.92
45
0.39
Bookvalue per sh¥
0.13
0.14
0.14
0.13
0.12
0.12
0.12
0.12
0.12
0.12
0.48
(0.68%)
(0.16%)
—
0.36
FCF per share¥
0.56
0.63
0.58
0.66
0.64
0.59
0.58
0.58
0.57
0.55
0.51
(2.92%)
(0.68%)
—
0.44
Dividend per sh¥
0.14
0.15
0.16
0.15
0.14
0.15
0.14
0.13
0.12
0.11
0.33
(5.09%)
(2.83%)
—
14.54
Div yield (avg)%
9.98
12.12
14.26
17.10
15.84
18.40
21.39
19.76
21.67
23.94
21.85
21.39
17.75
64
16.34
Payout ratio%
18.88
21.46
22.20
20.75
19.38
19.85
21.83
19.02
21.31
21.64
12.31
21.31
21.03
73
1.594
Shares (diluted)B
2.438
2.785
2.799
3.052
3.490
3.991
3.915
4.247
4.298
4.322
1.597
4.37%
7.47%
80
9.47
Buyback yield%
19.82
17.51
16.06
15.24
14.88
16.39
16.43
16.54
17.45
18.62
3.39
16.54
16.48
52
1.436
D/E ratiox
0.207
0.205
0.223
0.212
0.204
0.177
0.155
0.139
0.141
0.132
1.385
0.141
0.190
83
1.769
Enterprise value¥B
1.559
1.512
1.531
1.463
1.692
1.919
1.986
2.193
2.482
2.735
0.325
10.09%
7.38%
16
0.471
LT debt¥B
0.755
0.785
0.932
1.080
1.114
1.150
1.341
1.488
1.518
1.765
1.481
9.64%
8.83%
71
Revenue
¥2.198B
5.86%
1.00×
Cost of revenue
¥1.539B
5.86%
1.00×
Operating expenses
¥486.7M
6.48%
1.06×
Goodwill & intangibles
16.33%
Spread over hurdle
(3.26%)