0.368
Revenue¥B
0.856
0.884
0.936
0.960
0.994
1.027
1.059
1.100
1.168
1.245
0.407
4.60%
4.25%
52
4.73
Revenue growth%
10.25
8.68
9.73
10.27
11.60
11.23
8.41
9.96
11.06
11.80
9.99
11.06
10.26
16
25.09
Gross margin%
4.04
2.19
0.40
2.46
0.40
0.50
3.17
1.64
2.44
5.29
13.92
2.44
2.31
55
24.36
Operating margin%
0.92
1.81
1.02
0.40
1.45
0.40
1.06
1.46
0.40
1.18
15.93
1.06
1.04
83
28.73
Net margin%
22.17
23.11
25.87
27.54
25.69
22.98
25.13
22.76
21.58
22.37
26.85
22.76
23.04
66
28.05
P/E ratio (avg)x
20.98
23.06
22.92
26.57
30.04
32.19
32.75
34.06
37.03
37.55
29.77
34.06
31.12
23
36.59
EV/EBITx
12.35
12.95
12.44
13.54
15.35
14.44
15.76
14.58
14.66
15.09
8.598
14.66
14.51
60
14.86
FCF yield (avg)%
20.20
21.11
19.24
16.78
19.49
16.77
19.56
18.38
19.18
18.38
9.89
18.38
19.21
82
6.30
FCF margin%
29.60
31.61
30.58
31.70
29.77
26.88
27.91
26.59
28.81
30.29
25.94
27.91
29.69
5
0.207
FCF / Net incomex
1.602
1.446
1.512
1.694
1.584
1.565
1.683
1.839
2.019
2.085
0.594
1.839
1.643
12
29.30
ROIC%
22.34
20.58
19.15
20.27
19.12
18.45
20.35
18.43
16.32
16.14
20.12
18.43
19.14
53
12.43
Return on equity%
22.13
24.66
24.90
23.82
23.91
25.67
27.51
29.62
27.22
24.25
11.65
27.22
24.78
38
13.35
Return on assets%
12.13
11.90
12.65
10.94
8.32
7.70
7.21
9.22
9.75
7.69
12.67
7.70
9.48
42
0.20
EPS¥
0.46
0.42
0.42
0.44
0.42
0.40
0.37
0.36
0.32
0.28
0.21
(7.68%)
(5.02%)
—
5.35
EPS growth%
24.35
21.60
20.73
20.87
21.91
22.87
24.10
24.28
26.81
24.45
22.61
24.28
23.48
68
0.51
Bookvalue per sh¥
0.21
0.21
0.21
0.24
0.27
0.30
0.29
0.29
0.31
0.30
0.49
2.16%
4.08%
—
0.18
FCF per share¥
0.73
0.80
0.87
0.92
0.92
0.87
0.82
0.83
0.84
0.84
0.88
(1.97%)
2.33%
—
0.70
Dividend per sh¥
1.19
1.21
1.19
1.17
1.22
1.42
1.72
1.70
1.74
2.08
0.29
11.17%
6.69%
—
3.54
Div yield (avg)%
0.40
0.40
0.40
2.03
2.83
0.45
0.40
0.40
1.39
3.43
25.35
0.45
0.43
94
9.74
Payout ratio%
1.93
0.40
0.40
0.41
2.33
0.40
1.07
2.64
2.33
1.49
28.06
1.49
1.28
52
0.579
Shares (diluted)B
0.832
0.808
0.912
1.030
1.148
1.282
1.374
1.401
1.611
1.830
0.569
9.77%
8.08%
90
7.28
Buyback yield%
19.83
19.44
20.12
20.45
20.53
21.95
20.50
23.00
21.37
18.76
29.07
21.37
20.47
54
1.765
D/E ratiox
0.196
0.210
0.211
0.201
0.185
0.187
0.173
0.158
0.153
0.139
1.194
0.158
0.186
48
0.211
Enterprise value¥B
1.012
0.967
0.979
0.943
0.952
0.917
0.954
0.979
1.131
1.294
0.969
6.33%
4.20%
57
0.324
LT debt¥B
1.237
1.282
1.287
1.278
1.412
1.520
1.638
1.688
1.606
1.767
0.246
4.58%
3.91%
22
Revenue
¥1.245B
4.25%
1.00×
Cost of revenue
¥741.3M
4.02%
0.98×
Operating expenses
¥178.8M
5.10%
1.08×
Goodwill & intangibles
17.95%
Spread over hurdle
(0.06%)