1.241
Revenue¥B
0.634
0.681
0.711
0.745
0.777
0.843
0.914
0.977
1.019
1.110
1.318
7.41%
6.67%
80
9.99
Revenue growth%
35.06
35.63
36.14
38.92
37.79
39.63
39.10
36.75
36.33
37.62
20.05
37.62
37.19
77
20.00
Gross margin%
25.97
25.31
25.52
25.09
26.91
29.49
27.79
29.03
31.08
31.51
13.49
29.49
27.35
9
5.48
Operating margin%
9.12
11.78
8.87
7.13
8.64
9.42
10.99
10.89
9.47
12.34
11.19
10.89
9.45
94
10.16
Net margin%
8.52
10.67
12.87
14.90
12.31
12.42
14.18
12.85
10.50
12.95
24.49
12.85
12.63
20
30.54
P/E ratio (avg)x
55.86
57.48
55.42
55.88
56.26
62.94
74.65
72.62
76.63
75.85
7.401
74.65
60.21
73
35.09
EV/EBITx
32.50
31.91
36.35
35.55
36.80
40.90
46.51
54.45
61.46
68.22
12.47
54.45
38.85
76
15.65
FCF yield (avg)%
21.34
20.24
21.73
23.30
26.20
23.36
25.72
27.76
29.26
31.37
17.29
27.76
24.54
94
21.70
FCF margin%
11.54
9.21
9.38
11.29
9.40
12.09
12.04
14.16
12.54
14.71
4.40
12.54
11.79
41
1.658
FCF / Net incomex
1.087
1.057
1.124
1.107
1.193
1.217
1.201
1.193
1.245
1.169
0.635
1.201
1.181
95
25.30
ROIC%
18.58
21.26
21.18
20.09
20.31
20.61
18.61
20.73
20.09
19.06
20.73
20.09
20.20
76
23.65
Return on equity%
12.43
14.12
12.52
14.08
12.00
13.48
15.17
16.63
16.76
14.79
18.06
15.17
14.10
61
13.54
Return on assets%
31.58
29.02
28.06
27.44
29.12
31.00
33.95
32.38
31.30
33.26
22.80
32.38
31.15
22
1.53
EPS¥
0.80
0.81
0.79
0.79
0.78
0.81
0.85
0.87
0.99
1.14
1.59
7.95%
3.31%
—
19.34
EPS growth%
36.27
35.28
32.97
30.21
32.36
33.75
34.67
35.09
37.28
36.99
9.00
35.09
34.88
33
0.61
Bookvalue per sh¥
1.37
1.35
1.45
1.34
1.46
1.54
1.63
1.66
1.64
1.61
0.46
2.03%
1.57%
—
0.77
FCF per share¥
0.54
0.60
0.65
0.63
0.67
0.67
0.68
0.72
0.68
0.77
0.28
2.74%
4.77%
—
1.19
Dividend per sh¥
1.00
0.99
1.06
1.27
1.30
1.30
1.25
1.27
1.44
1.60
0.58
4.25%
5.76%
—
19.53
Div yield (avg)%
28.71
27.02
25.70
26.82
27.41
29.00
29.34
31.26
28.96
29.11
7.23
29.11
28.84
42
16.24
Payout ratio%
21.98
22.98
20.31
21.77
19.30
21.50
23.87
23.25
23.70
24.91
14.79
23.70
22.48
15
0.468
Shares (diluted)B
0.680
0.817
0.882
0.912
1.088
1.141
1.355
1.419
1.383
1.481
0.448
6.36%
9.03%
76
19.35
Buyback yield%
9.88
7.92
7.84
5.18
4.94
5.87
7.32
7.43
6.97
9.63
24.17
7.32
7.38
24
1.666
D/E ratiox
0.380
0.361
0.396
0.400
0.418
0.390
0.400
0.408
0.435
0.409
1.340
0.408
0.400
78
1.090
Enterprise value¥B
1.912
2.192
2.266
2.305
2.315
2.365
2.294
2.617
2.556
2.686
0.077
3.02%
5.16%
56
0.646
LT debt¥B
0.325
0.330
0.341
0.322
0.303
0.263
0.263
0.234
0.232
0.207
1.121
(7.32%)
(5.78%)
74
Revenue
¥1.110B
6.67%
1.00×
Cost of revenue
¥630.9M
6.76%
1.01×
Operating expenses
¥159.2M
6.58%
0.99×
Spread over hurdle
(0.67%)