0.893
Revenue¥B
0.971
1.018
1.039
1.065
1.101
1.139
1.160
1.200
1.229
1.302
0.974
3.40%
3.30%
29
23.56
Revenue growth%
24.25
24.01
26.97
29.03
27.26
27.50
27.21
25.95
28.14
30.08
29.78
27.50
27.23
91
3.09
Gross margin%
10.07
10.34
7.59
4.98
4.82
3.46
5.77
8.69
11.66
13.65
13.17
8.69
8.14
40
8.96
Operating margin%
14.92
13.50
11.96
10.72
12.60
10.71
8.02
6.00
6.45
7.22
22.35
7.22
10.71
84
15.19
Net margin%
11.55
8.88
6.13
6.28
8.78
10.48
9.93
8.71
8.90
10.62
6.83
9.93
8.89
21
37.08
P/E ratio (avg)x
17.32
19.06
21.75
22.25
24.42
28.39
30.54
36.39
42.01
42.75
24.50
36.39
26.41
70
6.369
EV/EBITx
38.92
42.14
46.17
44.91
51.45
49.24
55.08
65.00
66.82
71.60
24.83
65.00
50.34
21
2.87
FCF yield (avg)%
10.70
11.94
11.49
8.69
8.70
6.97
7.43
6.89
9.38
7.95
23.39
7.43
8.69
67
6.21
FCF margin%
18.80
19.63
16.68
14.53
11.92
11.99
10.19
11.82
14.73
15.47
6.07
11.99
14.63
65
0.771
FCF / Net incomex
2.106
2.094
2.393
2.781
3.221
3.279
3.285
3.892
4.104
4.837
0.283
3.892
3.250
46
15.72
ROIC%
3.73
1.93
0.40
2.07
5.07
6.79
9.74
7.97
10.66
13.01
18.02
9.74
5.93
13
24.88
Return on equity%
0.40
3.38
5.66
8.25
10.59
8.02
5.42
3.52
4.79
7.22
4.18
5.42
5.54
42
14.72
Return on assets%
10.58
12.86
15.57
17.65
18.35
15.42
17.99
17.30
18.31
19.77
13.32
17.99
17.47
71
0.59
EPS¥
1.16
1.27
1.27
1.25
1.44
1.61
1.88
2.21
2.48
2.70
0.66
13.45%
9.22%
—
6.23
EPS growth%
15.51
15.44
14.21
14.63
12.25
10.24
11.39
13.57
16.19
15.43
6.76
13.57
14.42
52
0.80
Bookvalue per sh¥
1.19
1.26
1.26
1.49
1.68
1.91
2.02
1.97
1.91
2.24
0.54
5.88%
8.36%
—
0.38
FCF per share¥
0.80
0.81
0.87
0.86
0.97
1.09
1.19
1.32
1.36
1.33
0.40
6.40%
5.80%
—
0.18
Dividend per sh¥
0.26
0.24
0.22
0.22
0.23
0.21
0.19
0.20
0.21
0.19
0.74
(3.23%)
(4.23%)
—
18.19
Div yield (avg)%
28.87
28.32
25.74
27.60
27.68
26.52
26.80
24.14
25.76
28.38
29.98
26.52
27.20
73
19.29
Payout ratio%
33.38
35.98
34.45
35.01
34.61
36.39
34.20
36.40
34.56
34.28
11.05
34.56
34.58
82
0.777
Shares (diluted)B
1.096
1.316
1.399
1.413
1.617
1.569
1.871
2.019
2.025
2.194
0.751
6.29%
6.86%
79
24.68
Buyback yield%
27.19
27.73
30.21
29.18
31.42
34.18
35.02
38.00
38.98
41.32
23.03
38.00
32.80
21
0.247
D/E ratiox
2.308
2.250
2.240
2.526
2.518
2.413
2.783
3.206
3.149
3.013
1.653
3.013
2.522
80
1.363
Enterprise value¥B
1.920
1.987
2.150
2.292
2.532
2.851
3.076
3.146
3.291
3.542
0.680
6.94%
7.29%
83
1.178
LT debt¥B
2.550
2.992
3.420
3.791
4.052
4.384
4.586
5.513
6.429
7.073
0.643
11.79%
12.27%
85
Revenue
¥1.302B
3.30%
1.00×
Cost of revenue
¥911.1M
3.30%
1.00×
Operating expenses
¥241.1M
3.45%
1.02×
Spread over hurdle
71.52%