0.391
Revenue¥B
1.215
1.226
1.243
1.261
1.307
1.332
1.338
1.366
1.385
1.445
0.438
2.03%
1.79%
28
14.39
Revenue growth%
7.36
5.82
5.74
4.40
3.84
6.81
6.46
7.91
7.69
5.91
13.23
6.81
6.19
93
7.99
Gross margin%
28.40
31.18
28.23
27.63
26.15
26.62
29.47
31.98
29.93
32.09
24.66
29.93
28.94
17
14.82
Operating margin%
3.67
5.50
5.90
6.74
6.52
4.59
4.96
3.38
1.50
0.98
23.52
3.38
4.77
92
19.80
Net margin%
6.31
4.56
3.47
4.64
6.44
8.59
7.27
7.62
7.98
9.43
8.25
7.98
6.86
10
7.627
P/E ratio (avg)x
23.03
25.90
28.71
29.43
32.37
37.00
38.49
38.97
42.56
45.49
14.68
38.97
34.69
11
9.128
EV/EBITx
30.16
32.64
33.63
37.53
39.40
38.32
39.88
40.58
40.41
44.96
12.49
40.41
38.86
26
23.23
FCF yield (avg)%
18.26
19.85
21.93
20.73
19.22
21.36
24.17
23.74
25.47
27.78
13.91
24.17
21.64
15
12.17
FCF margin%
28.66
27.14
24.24
26.63
28.43
28.25
30.59
29.93
29.40
30.04
15.62
29.93
28.54
36
1.282
FCF / Net incomex
1.962
2.040
2.070
2.062
2.174
2.512
2.531
2.894
3.083
3.178
0.851
2.894
2.343
14
9.04
ROIC%
30.95
32.69
35.47
37.34
36.34
34.85
35.62
36.73
36.69
37.29
10.87
36.69
35.98
89
4.84
Return on equity%
22.68
23.68
25.59
25.03
25.39
25.84
28.42
27.68
25.20
24.27
19.72
25.84
25.29
86
11.19
Return on assets%
3.03
3.51
1.63
0.40
3.01
0.40
1.43
4.42
6.60
3.88
25.86
3.88
3.02
24
0.27
EPS¥
0.17
0.19
0.21
0.22
0.25
0.26
0.30
0.29
0.30
0.27
0.29
1.98%
5.81%
—
2.78
EPS growth%
8.69
10.99
9.06
10.10
9.13
8.77
8.80
11.78
12.31
15.28
12.92
11.78
9.62
83
0.31
Bookvalue per sh¥
0.56
0.57
0.65
0.74
0.78
0.73
0.69
0.66
0.67
0.78
0.16
(0.09%)
3.86%
—
0.52
FCF per share¥
0.21
0.22
0.23
0.24
0.23
0.20
0.21
0.21
0.19
0.18
0.39
(5.09%)
(2.23%)
—
0.22
Dividend per sh¥
0.18
0.17
0.19
0.18
0.18
0.20
0.21
0.23
0.24
0.27
0.22
8.63%
4.45%
—
3.34
Div yield (avg)%
25.81
27.44
30.28
32.20
33.74
33.79
35.74
34.37
32.46
30.81
21.79
33.79
32.33
66
17.51
Payout ratio%
3.89
1.11
0.40
2.42
3.20
3.66
1.01
0.40
1.48
2.64
10.21
1.48
1.95
84
1.244
Shares (diluted)B
1.344
1.464
1.626
1.849
2.030
1.863
2.068
1.939
1.936
1.905
1.257
(1.26%)
3.29%
46
9.50
Buyback yield%
19.74
19.03
19.63
17.55
20.52
18.35
18.06
18.23
15.87
17.31
2.06
18.06
18.29
19
0.846
D/E ratiox
2.125
2.074
2.102
1.992
2.015
2.088
2.212
2.126
2.445
2.394
1.258
2.212
2.113
17
0.240
Enterprise value¥B
0.563
0.544
0.553
0.661
0.788
0.777
0.921
0.929
0.984
1.105
1.095
6.98%
7.98%
52
0.190
LT debt¥B
1.011
1.059
1.083
0.975
0.831
0.753
0.648
0.700
0.667
0.655
0.940
(4.65%)
(5.27%)
36
Revenue
¥1.445B
1.79%
1.00×
Cost of revenue
¥981.2M
2.12%
1.03×
Operating expenses
¥319.0M
1.15%
0.94×
Spread over hurdle
28.47%