0.349
Revenue¥B
0.757
0.809
0.883
0.946
0.998
1.063
1.150
1.255
1.332
1.448
0.370
7.72%
7.38%
87
4.02
Revenue growth%
12.72
14.71
15.28
15.50
13.20
11.09
12.53
9.91
11.05
10.97
23.35
11.05
12.62
14
28.45
Gross margin%
31.37
32.65
30.72
31.87
33.76
34.76
34.92
33.20
31.84
30.40
27.32
33.20
32.26
90
11.15
Operating margin%
3.20
3.69
2.11
4.81
2.92
1.99
0.40
0.40
0.40
0.40
17.42
0.40
2.05
52
7.71
Net margin%
16.53
16.24
14.68
17.53
16.12
16.06
18.75
20.67
21.25
20.45
12.45
20.45
17.03
20
14.74
P/E ratio (avg)x
9.030
8.202
8.964
9.079
9.288
9.470
9.056
8.428
9.160
8.881
16.49
9.056
9.043
94
13.76
EV/EBITx
34.96
36.30
38.60
34.52
37.84
33.86
30.04
27.67
27.61
24.89
7.747
27.67
34.19
79
3.54
FCF yield (avg)%
10.30
11.98
9.98
7.95
7.06
9.69
7.55
5.31
7.93
9.86
2.82
7.93
8.82
35
16.93
FCF margin%
15.64
13.93
16.67
15.75
13.05
15.17
14.91
12.95
11.49
14.20
14.65
14.20
14.56
64
0.478
FCF / Net incomex
0.664
0.567
0.609
0.586
0.538
0.582
0.621
0.537
0.546
0.565
0.790
0.565
0.574
39
9.68
ROIC%
3.06
2.65
0.64
0.40
0.53
0.40
3.24
0.45
0.40
0.40
12.29
0.40
0.49
17
27.43
Return on equity%
28.72
28.56
27.43
24.44
22.99
24.49
22.75
20.42
17.48
16.99
11.35
20.42
23.71
9
26.13
Return on assets%
8.23
8.63
10.66
8.76
7.11
4.49
3.99
3.22
0.44
0.40
4.43
3.22
5.80
39
0.96
EPS¥
3.06
2.98
3.10
3.06
3.42
3.76
3.92
3.82
3.97
4.28
1.07
4.55%
3.33%
—
9.90
EPS growth%
21.08
20.52
20.76
17.78
15.00
14.26
14.72
15.12
12.21
10.99
29.54
14.26
15.06
54
2.79
Bookvalue per sh¥
1.54
1.43
1.55
1.34
1.18
1.18
1.26
1.22
1.04
1.09
2.15
(1.65%)
(4.62%)
—
0.94
FCF per share¥
1.51
1.48
1.74
1.70
1.93
2.22
2.52
2.64
2.74
2.64
1.59
6.50%
5.80%
—
1.41
Dividend per sh¥
2.38
2.58
2.86
2.97
2.66
2.34
2.55
2.65
2.73
2.98
1.17
2.31%
1.44%
—
29.65
Div yield (avg)%
22.69
22.56
21.56
18.80
21.35
21.20
18.24
20.75
19.04
18.45
25.03
19.04
20.98
35
8.44
Payout ratio%
26.63
27.95
30.81
30.23
30.44
31.58
33.47
30.53
30.10
31.03
26.35
31.03
30.49
83
236.4
Shares (diluted)M
246.2
279.8
303.4
339.9
383.8
430.3
412.4
423.1
486.1
466.2
236.1
3.96%
6.26%
65
25.20
Buyback yield%
25.29
27.01
29.68
31.65
29.41
29.09
28.54
29.79
27.06
27.66
6.01
28.54
28.81
16
0.273
D/E ratiox
0.432
0.436
0.437
0.464
0.488
0.515
0.611
0.647
0.726
0.789
1.772
0.647
0.501
92
0.304
Enterprise value¥B
0.189
0.199
0.227
0.259
0.291
0.279
0.281
0.298
0.349
0.364
1.556
4.57%
8.58%
25
1.305
LT debt¥B
0.254
0.239
0.245
0.215
0.230
0.196
0.170
0.174
0.181
0.177
1.634
(5.07%)
(4.99%)
71
Revenue
¥1.448B
7.38%
1.00×
Cost of revenue
¥955.8M
7.40%
1.00×
Operating expenses
¥310.0M
7.25%
0.99×
Spread over hurdle
(2.04%)