0.635
Revenue¥B
0.712
0.751
0.815
0.853
0.894
0.961
1.039
1.076
1.143
1.205
0.662
6.14%
5.93%
61
2.65
Revenue growth%
12.79
10.78
13.66
12.23
14.84
13.59
15.43
15.86
13.03
10.07
21.56
13.59
13.31
31
24.10
Gross margin%
6.03
4.76
4.61
5.81
5.62
6.03
4.74
3.41
3.38
4.41
14.71
4.41
4.75
6
18.46
Operating margin%
15.12
13.55
12.64
10.65
13.00
11.57
11.47
10.77
9.91
7.93
29.46
10.77
11.52
13
26.60
Net margin%
17.89
16.44
14.17
14.26
17.13
18.21
17.22
16.13
13.95
13.75
21.70
16.13
16.29
36
15.32
P/E ratio (avg)x
31.29
32.10
33.47
35.16
35.46
31.25
28.07
27.56
26.05
28.27
36.34
28.07
31.27
39
22.19
EV/EBITx
11.38
10.28
9.356
9.389
9.697
9.756
10.49
10.03
9.677
9.362
12.40
9.756
9.727
48
24.42
FCF yield (avg)%
17.17
19.52
22.21
20.40
17.75
16.85
14.65
16.42
19.03
16.20
26.65
16.42
17.46
22
10.57
FCF margin%
8.39
9.57
12.47
12.06
10.26
10.05
9.33
8.39
11.09
8.37
26.98
9.33
9.81
5
1.496
FCF / Net incomex
3.077
3.071
3.089
3.134
3.439
4.165
4.589
5.079
5.087
5.642
0.778
5.079
3.802
68
18.95
ROIC%
30.24
32.49
33.77
33.82
34.89
35.64
34.56
31.60
33.75
35.47
8.37
34.56
33.79
35
9.32
Return on equity%
16.51
16.48
14.99
14.37
12.58
13.80
13.98
12.00
9.32
8.79
23.98
12.00
13.89
41
11.22
Return on assets%
12.65
10.88
8.27
5.96
7.79
8.39
8.32
10.76
11.91
13.53
4.75
10.76
9.57
39
0.12
EPS¥
0.44
0.43
0.43
0.40
0.45
0.48
0.44
0.45
0.43
0.46
0.13
0.43%
1.35%
—
9.77
EPS growth%
20.34
19.93
21.16
22.83
22.16
20.47
20.36
22.43
20.03
17.50
20.87
20.36
20.41
44
0.15
Bookvalue per sh¥
0.41
0.38
0.39
0.36
0.41
0.42
0.43
0.38
0.35
0.34
0.21
(3.61%)
(0.98%)
—
0.11
FCF per share¥
0.18
0.21
0.22
0.25
0.26
0.28
0.30
0.28
0.28
0.31
0.43
3.14%
5.31%
—
0.14
Dividend per sh¥
0.42
0.44
0.48
0.51
0.59
0.58
0.70
0.76
0.89
1.08
0.53
12.89%
11.93%
—
5.02
Div yield (avg)%
29.94
30.14
28.89
31.66
30.17
27.57
28.57
29.33
32.16
29.49
21.38
29.33
29.71
47
16.80
Payout ratio%
7.71
4.73
5.15
3.38
5.60
3.05
5.34
6.73
6.96
9.52
15.14
6.73
5.47
8
2.678
Shares (diluted)B
2.695
2.333
2.027
2.041
2.202
2.337
2.536
2.363
2.438
2.075
2.732
(1.19%)
(3.25%)
19
10.97
Buyback yield%
13.58
11.06
9.76
9.33
11.07
13.17
10.86
8.92
8.23
9.93
8.59
9.93
10.40
20
0.194
D/E ratiox
1.799
1.957
1.780
2.022
2.062
1.921
1.786
1.754
1.805
1.991
0.886
1.805
1.863
89
0.397
Enterprise value¥B
0.957
1.110
1.084
1.059
1.186
1.178
1.203
1.431
1.684
1.866
0.350
9.49%
8.50%
56
1,047
LT debt¥M
53.91
63.03
69.75
68.27
74.01
77.82
89.89
94.99
91.95
105.6
412.5
7.38%
6.92%
16
Revenue
¥1.205B
5.93%
1.00×
Cost of revenue
¥644.4M
5.68%
0.98×
Operating expenses
¥196.2M
6.62%
1.07×
Spread over hurdle
26.04%