1.707
Revenue¥B
2.587
2.751
2.931
3.161
3.393
3.592
3.729
3.988
4.140
4.443
1.763
5.54%
5.99%
69
29.46
Revenue growth%
30.67
29.87
27.49
28.01
25.40
26.77
24.46
22.65
22.03
21.51
6.46
22.65
26.08
72
9.71
Gross margin%
23.47
22.10
22.45
24.32
25.41
25.86
26.59
29.15
29.30
29.02
2.90
29.02
25.63
81
26.17
Operating margin%
23.42
22.67
20.11
19.80
19.96
17.44
15.38
16.44
14.17
14.04
18.79
15.38
18.62
85
11.25
Net margin%
23.67
23.39
24.84
26.01
28.76
30.76
29.54
27.88
26.75
27.50
7.19
27.88
27.12
74
8.864
P/E ratio (avg)x
51.63
61.53
64.94
68.69
81.87
80.84
81.17
91.87
90.46
94.17
35.79
90.46
81.01
25
33.61
EV/EBITx
31.28
33.75
34.14
34.59
35.53
35.12
40.49
44.40
43.71
50.31
24.32
43.71
35.33
94
26.27
FCF yield (avg)%
6.88
7.59
8.97
10.18
8.74
8.54
10.43
11.13
13.50
10.93
4.87
10.93
9.58
11
13.54
FCF margin%
7.62
9.19
12.13
13.36
14.42
15.12
13.53
15.17
14.35
13.80
16.76
14.35
13.67
20
0.314
FCF / Net incomex
0.836
0.928
0.850
0.796
0.894
0.955
1.001
1.084
1.008
0.994
1.196
1.001
0.942
54
20.79
ROIC%
25.58
27.72
27.43
29.50
32.02
33.78
34.34
32.60
32.87
34.75
16.94
33.78
32.31
28
21.73
Return on equity%
12.40
13.39
14.75
13.48
12.10
11.96
11.19
12.36
13.84
16.20
8.72
12.36
12.90
48
22.15
Return on assets%
31.83
31.76
31.93
31.05
32.08
35.07
34.44
36.94
36.11
37.97
11.03
36.11
33.26
59
0.18
EPS¥
0.15
0.15
0.16
0.16
0.16
0.16
0.16
0.18
0.17
0.16
0.19
0.34%
2.36%
—
9.69
EPS growth%
20.55
23.30
25.42
25.44
22.53
23.40
23.66
25.08
26.50
26.30
29.80
25.08
24.37
12
0.20
Bookvalue per sh¥
0.78
0.76
0.80
0.88
0.89
0.86
0.96
1.05
1.24
1.24
0.22
6.91%
5.01%
—
0.46
FCF per share¥
0.48
0.49
0.50
0.46
0.50
0.46
0.50
0.53
0.56
0.51
0.20
0.52%
0.94%
—
0.49
Dividend per sh¥
0.83
0.84
0.95
1.07
1.25
1.23
1.31
1.31
1.51
1.66
0.56
5.96%
7.16%
—
21.31
Div yield (avg)%
6.31
5.19
7.83
6.27
5.32
4.22
3.61
3.03
1.79
4.44
28.53
3.61
4.81
49
10.30
Payout ratio%
16.65
18.50
18.09
16.42
16.53
14.49
15.25
14.76
17.02
17.47
9.70
15.25
16.59
41
6.058
Shares (diluted)B
4.583
4.842
5.087
5.626
5.980
5.510
6.063
5.660
6.080
5.720
6.013
(0.89%)
1.77%
26
4.90
Buyback yield%
0.67
1.25
2.92
3.21
5.40
3.47
3.24
1.93
0.81
0.41
5.07
1.93
2.43
84
0.410
D/E ratiox
1.898
2.279
2.365
2.733
2.948
3.209
3.192
3.085
3.500
3.583
0.504
3.209
3.016
11
4.791
Enterprise value¥B
6.522
7.522
8.730
9.079
9.568
10.59
10.75
11.35
12.72
14.80
3.181
9.12%
8.66%
58
4.891
LT debt¥B
4.898
4.486
4.586
4.190
4.077
4.559
4.921
5.042
5.110
4.741
1.607
3.07%
0.06%
9
Revenue
¥4.443B
5.99%
1.00×
Cost of revenue
¥2.869B
6.37%
1.04×
Operating expenses
¥644.4M
5.32%
0.94×
Spread over hurdle
(2.45%)