0.355
Revenue¥B
2.381
2.535
2.638
2.822
2.961
3.080
3.215
3.382
3.626
3.904
0.369
5.68%
5.82%
85
11.51
Revenue growth%
21.51
19.87
20.00
22.65
19.80
20.44
20.36
22.85
20.43
21.75
6.21
20.44
20.44
11
11.66
Gross margin%
21.32
22.09
23.89
21.89
19.80
18.65
19.05
18.55
21.06
21.82
7.14
19.05
21.19
12
25.98
Operating margin%
3.82
4.73
2.96
1.66
0.40
0.40
0.40
1.72
3.47
4.00
25.70
1.72
2.34
91
3.68
Net margin%
24.83
26.07
24.94
25.38
27.18
27.16
29.36
31.12
29.24
28.46
18.42
29.24
27.17
72
26.65
P/E ratio (avg)x
16.45
18.65
20.26
22.74
25.92
28.62
31.77
30.82
32.01
30.56
9.121
30.82
27.27
62
35.21
EV/EBITx
31.45
34.02
31.97
33.22
31.42
33.07
32.09
30.78
29.76
29.43
25.44
30.78
31.71
78
28.44
FCF yield (avg)%
8.89
11.22
11.47
9.16
9.95
9.62
8.69
7.72
7.89
5.32
10.58
7.89
9.03
72
19.63
FCF margin%
13.26
11.92
8.97
6.04
5.69
6.14
8.62
9.82
7.47
8.96
23.04
8.62
8.79
38
1.088
FCF / Net incomex
0.867
0.857
0.906
0.934
0.833
0.772
0.808
0.780
0.827
0.811
0.320
0.808
0.830
89
4.59
ROIC%
26.22
27.40
26.16
25.49
23.54
22.11
24.97
23.12
24.46
21.73
11.63
23.12
24.71
91
28.10
Return on equity%
0.82
2.15
0.40
0.40
0.40
0.40
2.56
1.47
4.37
6.19
3.57
2.56
1.15
79
2.54
Return on assets%
6.15
6.61
6.43
4.92
5.20
7.40
8.19
6.17
3.74
4.14
25.91
6.17
6.16
44
0.33
EPS¥
0.42
0.45
0.52
0.54
0.52
0.52
0.51
0.48
0.46
0.47
0.36
(2.36%)
2.28%
—
9.95
EPS growth%
17.99
18.44
17.39
15.41
17.19
18.22
21.08
21.24
22.80
25.15
2.87
21.24
18.33
16
0.16
Bookvalue per sh¥
0.26
0.26
0.29
0.34
0.35
0.35
0.39
0.44
0.43
0.47
0.43
5.99%
7.71%
—
0.43
FCF per share¥
0.30
0.31
0.31
0.32
0.31
0.31
0.35
0.41
0.45
0.46
0.49
8.33%
5.47%
—
0.38
Dividend per sh¥
0.34
0.31
0.34
0.35
0.39
0.41
0.39
0.41
0.43
0.41
0.14
1.21%
1.42%
—
11.54
Div yield (avg)%
7.35
7.44
5.15
3.15
0.76
3.25
2.12
0.64
2.33
4.64
19.47
2.33
3.20
41
2.32
Payout ratio%
2.71
2.08
1.49
0.47
3.34
0.90
0.40
0.40
0.89
2.92
29.01
0.89
1.19
41
2.213
Shares (diluted)B
2.951
3.168
3.419
3.849
3.921
4.572
4.709
5.259
5.585
5.702
2.106
7.78%
7.88%
88
22.08
Buyback yield%
27.90
29.08
30.86
30.94
30.44
31.19
32.28
33.33
33.17
34.09
12.47
33.17
31.07
9
0.287
D/E ratiox
1.736
1.681
1.604
1.813
2.118
2.308
2.312
2.391
2.637
2.753
1.253
2.391
2.213
62
0.850
Enterprise value¥B
0.251
0.263
0.264
0.299
0.298
0.291
0.308
0.295
0.279
0.290
1.611
(0.54%)
1.97%
23
0.973
LT debt¥B
2.060
2.355
2.456
2.332
2.225
2.491
2.433
2.541
2.563
2.770
1.050
4.48%
4.44%
61
Revenue
¥3.904B
5.82%
1.00×
Cost of revenue
¥2.733B
5.82%
1.00×
Operating expenses
¥768.7M
6.12%
1.03×
Spread over hurdle
(3.70%)