0.935
Revenue¥B
1.107
1.176
1.214
1.284
1.330
1.357
1.419
1.489
1.590
1.644
1.019
4.33%
4.27%
73
6.18
Revenue growth%
16.45
16.62
17.60
16.98
14.19
16.78
16.64
17.92
18.01
20.63
22.86
17.92
16.88
64
3.36
Gross margin%
6.50
6.77
8.51
6.80
7.17
4.98
2.55
4.31
4.84
4.81
19.54
4.81
5.74
92
17.05
Operating margin%
26.98
27.29
28.05
26.57
23.72
25.65
27.07
28.64
31.42
32.03
23.24
28.64
27.18
79
12.97
Net margin%
5.28
7.57
8.95
8.60
9.05
9.55
12.03
14.77
17.18
18.62
3.79
14.77
9.30
17
14.57
P/E ratio (avg)x
24.84
27.19
25.54
25.70
24.58
25.69
28.81
32.10
29.33
27.32
8.452
28.81
26.44
79
37.25
EV/EBITx
39.95
38.51
36.40
38.40
37.77
42.50
37.90
34.62
34.13
30.73
17.80
34.62
37.84
7
12.59
FCF yield (avg)%
28.62
27.05
27.20
26.22
23.29
23.98
23.85
25.95
23.12
20.28
15.55
23.85
24.97
13
25.50
FCF margin%
18.97
17.55
17.92
19.68
18.25
19.17
16.51
13.74
15.47
18.34
7.30
16.51
18.08
85
1.115
FCF / Net incomex
1.142
1.330
1.459
1.527
1.631
1.708
1.966
1.984
2.191
2.424
0.224
1.984
1.669
89
18.04
ROIC%
2.70
3.14
0.40
0.40
0.40
3.31
1.94
0.40
0.40
0.40
7.13
0.40
0.40
26
26.14
Return on equity%
12.56
12.09
11.95
14.41
11.99
10.14
9.13
8.36
7.04
7.44
14.33
8.36
11.05
42
2.15
Return on assets%
23.53
26.09
25.32
27.64
30.27
27.50
30.05
32.86
33.79
31.51
23.14
31.51
28.85
87
0.21
EPS¥
0.26
0.29
0.30
0.28
0.31
0.32
0.32
0.32
0.32
0.35
0.23
2.41%
4.03%
—
19.29
EPS growth%
18.54
17.55
20.18
21.39
19.01
21.98
19.44
17.67
15.91
14.60
28.20
17.67
18.78
92
0.75
Bookvalue per sh¥
0.42
0.43
0.44
0.38
0.34
0.33
0.31
0.28
0.29
0.28
0.31
(3.57%)
(3.75%)
—
0.89
FCF per share¥
2.62
2.63
2.98
3.51
3.64
3.92
4.17
4.00
4.70
5.51
0.35
8.62%
8.18%
—
0.84
Dividend per sh¥
1.22
1.27
1.36
1.43
1.48
1.43
1.46
1.39
1.50
1.52
1.05
0.60%
1.97%
—
6.48
Div yield (avg)%
15.90
16.41
16.59
16.52
14.11
12.36
11.60
11.71
13.97
16.64
8.55
12.36
15.01
83
9.68
Payout ratio%
17.59
19.29
16.70
13.72
15.43
16.46
13.63
12.21
12.86
14.83
20.50
13.63
15.13
30
1.055
Shares (diluted)B
1.197
1.299
1.462
1.530
1.625
1.674
1.627
1.744
1.681
1.723
1.017
1.18%
4.57%
31
12.91
Buyback yield%
0.40
0.40
3.29
1.14
3.39
5.50
4.04
5.00
6.35
6.44
28.15
5.50
3.71
20
0.533
D/E ratiox
0.162
0.177
0.165
0.160
0.163
0.160
0.168
0.179
0.195
0.192
0.836
0.179
0.166
68
0.675
Enterprise value¥B
0.714
0.734
0.762
0.834
0.932
0.934
0.828
0.876
0.822
0.867
1.289
(1.42%)
2.65%
84
0.738
LT debt¥B
1.260
1.365
1.643
1.758
2.065
2.304
2.373
2.470
2.771
2.925
0.309
7.21%
9.71%
43
Revenue
¥1.644B
4.27%
1.00×
Cost of revenue
¥926.4M
4.25%
1.00×
Operating expenses
¥249.4M
4.10%
0.98×
Goodwill & intangibles
17.69%
Spread over hurdle
10.77%