1.605
Revenue¥B
1.305
1.425
1.538
1.692
1.820
1.999
2.186
2.375
2.592
2.844
1.773
9.34%
8.67%
53
10.86
Revenue growth%
16.68
17.30
15.38
16.15
17.62
20.42
17.92
20.01
21.67
19.57
20.10
20.01
17.77
83
13.22
Gross margin%
19.91
17.48
17.62
18.77
18.93
19.18
20.12
20.69
21.03
19.71
16.86
20.12
19.45
17
16.78
Operating margin%
26.12
27.94
30.64
32.15
31.45
31.23
28.88
27.12
28.81
30.56
20.54
28.88
29.72
42
21.77
Net margin%
19.77
18.74
15.92
15.66
14.22
12.76
14.31
16.89
16.06
18.08
27.09
16.06
15.99
51
18.60
P/E ratio (avg)x
31.79
33.85
31.13
33.00
31.11
32.89
32.46
35.54
37.83
37.50
20.70
35.54
32.95
33
24.73
EV/EBITx
29.64
29.67
31.89
33.03
32.03
35.42
31.50
29.73
28.27
26.00
19.87
29.73
30.61
94
6.04
FCF yield (avg)%
34.89
35.59
34.64
37.27
38.82
39.48
42.27
42.58
41.36
43.16
12.62
42.27
39.15
54
4.17
FCF margin%
2.04
1.76
1.66
0.40
1.91
0.40
1.48
4.41
6.23
5.14
14.33
4.41
1.84
8
0.957
FCF / Net incomex
0.216
0.213
0.214
0.256
0.307
0.317
0.358
0.430
0.484
0.530
1.535
0.430
0.312
46
10.43
ROIC%
12.10
12.79
13.00
12.64
13.95
15.46
15.60
18.39
18.70
19.98
6.76
18.39
14.70
28
6.83
Return on equity%
13.73
15.61
18.52
15.81
18.19
19.41
20.75
23.13
23.46
20.84
9.19
20.84
18.97
24
23.48
Return on assets%
4.66
6.20
7.27
5.41
5.34
5.76
5.21
6.72
9.26
11.53
6.00
6.72
5.98
45
0.86
EPS¥
1.51
1.52
1.48
1.63
1.92
2.03
2.42
2.71
2.73
2.81
0.91
7.95%
7.47%
—
11.56
EPS growth%
11.98
13.10
13.76
16.21
17.78
15.87
18.16
19.81
19.43
20.41
21.28
19.43
16.99
82
0.26
Bookvalue per sh¥
0.33
0.38
0.42
0.49
0.53
0.55
0.58
0.62
0.59
0.61
0.92
2.72%
6.79%
—
1.11
FCF per share¥
0.99
0.96
0.95
0.92
0.88
0.99
1.03
1.04
1.17
1.27
0.86
7.55%
2.49%
—
1.02
Dividend per sh¥
0.27
0.27
0.25
0.25
0.24
0.21
0.19
0.19
0.19
0.17
0.68
(7.12%)
(4.31%)
—
17.53
Div yield (avg)%
19.36
18.42
16.86
15.59
16.10
17.54
18.84
18.52
15.61
14.62
6.06
17.54
17.20
46
16.22
Payout ratio%
0.40
0.98
0.40
0.87
2.99
4.57
2.75
4.79
3.04
1.17
11.04
3.04
1.96
57
1.192
Shares (diluted)B
1.840
1.970
2.138
2.119
2.397
2.360
2.777
3.301
3.335
3.823
1.176
9.79%
8.40%
73
6.86
Buyback yield%
7.62
6.86
9.50
10.61
13.00
15.28
15.78
16.11
14.27
15.80
13.99
15.78
13.64
47
0.400
D/E ratiox
0.970
0.976
0.984
0.934
1.013
0.977
1.094
1.186
1.059
1.110
0.933
1.094
0.998
51
0.948
Enterprise value¥B
0.572
0.598
0.624
0.634
0.641
0.634
0.658
0.701
0.729
0.696
1.054
1.65%
1.95%
66
0.610
LT debt¥B
0.875
0.883
0.902
0.825
0.738
0.790
0.667
0.689
0.655
0.611
2.171
(3.70%)
(4.69%)
33
Revenue
¥2.844B
8.67%
1.00×
Cost of revenue
¥1.991B
8.67%
1.00×
Operating expenses
¥418.6M
7.66%
0.91×
Goodwill & intangibles
19.32%
Spread over hurdle
(4.56%)