2.565
Revenue¥B
1.936
2.061
2.152
2.269
2.427
2.503
2.671
2.793
2.920
2.989
2.841
4.26%
4.87%
37
10.54
Revenue growth%
6.55
7.97
5.96
5.41
4.38
7.07
4.53
5.21
3.47
0.52
22.70
4.53
5.31
68
20.91
Gross margin%
17.86
18.32
17.56
16.92
14.89
12.46
15.41
18.30
19.02
21.30
5.98
18.30
17.71
64
27.57
Operating margin%
15.01
14.88
12.45
15.39
18.09
17.89
15.32
14.20
13.88
13.96
29.48
14.20
14.94
13
13.72
Net margin%
25.18
25.57
25.36
25.28
24.60
25.35
25.80
27.53
25.77
26.79
14.41
25.80
25.46
75
35.07
P/E ratio (avg)x
24.09
25.71
26.69
30.54
31.03
37.39
43.78
43.23
48.52
50.56
8.008
43.78
34.21
35
12.25
EV/EBITx
12.40
12.16
12.06
12.84
14.46
14.67
14.18
14.39
14.89
15.56
17.81
14.67
14.28
84
3.62
FCF yield (avg)%
9.06
6.79
9.61
11.18
9.31
10.38
9.11
10.68
9.58
7.43
18.59
9.58
9.45
37
21.52
FCF margin%
15.94
13.78
11.25
11.48
11.80
9.48
9.06
10.25
9.89
12.07
11.36
9.89
11.37
25
0.531
FCF / Net incomex
1.332
1.372
1.598
1.791
1.906
2.083
2.309
2.293
2.214
2.391
1.386
2.293
1.994
64
20.12
ROIC%
10.16
11.29
13.52
13.96
14.93
14.78
12.51
15.50
14.32
11.68
4.96
14.32
13.74
29
7.55
Return on equity%
15.66
12.68
10.69
11.36
12.81
14.08
15.64
15.35
17.12
14.62
3.42
15.35
14.35
14
5.21
Return on assets%
0.40
0.40
2.22
4.01
2.00
3.83
1.77
0.40
0.40
1.91
20.82
1.77
1.84
43
0.30
EPS¥
0.14
0.14
0.15
0.16
0.17
0.17
0.19
0.19
0.21
0.22
0.33
5.46%
3.92%
—
18.14
EPS growth%
29.27
31.84
31.80
34.38
33.71
35.65
38.01
36.57
34.87
37.59
8.56
36.57
34.63
36
0.53
Bookvalue per sh¥
0.21
0.21
0.20
0.18
0.15
0.17
0.18
0.17
0.16
0.16
0.13
1.14%
(3.73%)
—
0.20
FCF per share¥
0.65
0.66
0.73
0.72
0.82
0.79
0.90
0.91
0.98
0.99
0.35
3.96%
4.14%
—
0.48
Dividend per sh¥
0.49
0.54
0.64
0.76
0.91
0.92
0.97
1.14
1.28
1.29
0.46
7.25%
9.86%
—
22.77
Div yield (avg)%
5.13
2.99
2.70
3.07
3.66
5.26
3.68
3.26
4.48
2.96
24.24
3.68
3.46
59
12.51
Payout ratio%
26.41
28.93
29.87
30.76
28.32
28.21
28.26
27.22
27.26
27.57
27.11
27.57
28.23
90
2.321
Shares (diluted)B
1.874
1.976
2.087
2.158
1.896
1.771
1.687
1.479
1.473
1.507
2.221
(4.49%)
(2.83%)
12
6.95
Buyback yield%
20.19
19.10
21.50
23.44
22.06
20.82
19.14
18.23
18.07
16.93
5.79
18.23
19.67
8
1.446
D/E ratiox
1.792
1.789
1.711
1.933
2.277
2.173
2.388
2.604
2.508
2.767
1.494
2.508
2.225
50
1.027
Enterprise value¥B
1.207
1.300
1.428
1.490
1.526
1.453
1.338
1.260
1.129
1.053
1.078
(7.15%)
(1.79%)
85
1.536
LT debt¥B
1.640
1.843
2.093
2.241
2.240
2.332
2.461
2.335
2.407
2.437
1.806
1.71%
5.64%
70
Revenue
¥2.989B
4.87%
1.00×
Cost of revenue
¥2.051B
5.34%
1.05×
Operating expenses
¥662.4M
4.19%
0.94×
Spread over hurdle
(1.59%)