1.231
Revenue¥B
1.843
1.924
2.005
2.169
2.319
2.452
2.598
2.750
2.895
3.067
1.291
5.75%
6.08%
57
16.35
Revenue growth%
22.87
21.90
19.57
18.97
21.63
19.36
22.07
19.75
20.44
21.73
18.96
20.44
21.04
14
4.32
Gross margin%
17.09
17.83
18.42
16.84
14.43
13.19
15.30
14.16
11.33
11.17
11.72
13.19
14.86
80
3.03
Operating margin%
20.42
18.40
15.57
17.25
20.02
20.13
21.40
18.55
18.48
21.26
23.59
20.13
19.28
72
17.28
Net margin%
22.08
23.03
25.05
23.85
25.53
24.47
23.73
23.17
21.22
22.36
29.69
23.17
23.45
59
22.64
P/E ratio (avg)x
19.83
17.98
16.39
18.53
20.45
21.29
20.98
23.63
23.13
24.62
24.13
23.13
20.72
15
10.56
EV/EBITx
5.625
6.088
6.428
6.388
6.760
6.784
6.092
5.695
4.833
4.489
25.46
5.695
6.090
20
28.43
FCF yield (avg)%
5.23
5.03
2.71
2.99
4.70
7.32
8.02
5.65
8.29
5.38
24.26
7.32
5.31
54
28.69
FCF margin%
11.50
11.23
10.06
10.57
7.59
10.53
8.85
10.24
12.40
14.34
9.54
10.53
10.55
49
1.706
FCF / Net incomex
0.859
0.933
1.092
1.168
1.144
1.257
1.239
1.244
1.373
1.505
0.193
1.257
1.204
46
27.59
ROIC%
1.43
0.40
0.40
1.55
3.50
5.62
6.43
3.65
6.19
4.24
16.38
5.62
3.58
15
11.21
Return on equity%
18.36
16.76
14.76
14.90
16.21
18.39
16.69
15.22
14.73
15.73
25.41
15.73
15.97
22
11.12
Return on assets%
8.46
10.75
10.41
7.43
5.64
8.21
9.69
8.55
9.31
6.87
6.45
8.55
8.51
84
0.21
EPS¥
0.15
0.16
0.18
0.18
0.20
0.20
0.21
0.23
0.23
0.27
0.22
6.52%
5.29%
—
10.39
EPS growth%
24.72
27.66
30.64
28.33
26.39
23.58
22.68
21.57
21.98
20.80
14.41
21.98
24.15
55
0.38
Bookvalue per sh¥
0.52
0.54
0.55
0.65
0.69
0.72
0.81
0.94
0.95
0.98
0.21
7.39%
8.02%
—
0.43
FCF per share¥
0.42
0.50
0.57
0.54
0.58
0.57
0.56
0.57
0.64
0.60
0.34
0.79%
4.53%
—
0.27
Dividend per sh¥
0.90
0.89
0.98
1.14
1.23
1.27
1.39
1.45
1.66
1.68
0.29
6.36%
7.92%
—
23.30
Div yield (avg)%
16.66
16.78
16.53
14.51
15.59
18.36
20.37
22.60
23.10
23.47
28.43
22.60
17.57
16
25.12
Payout ratio%
7.56
6.15
8.44
7.62
9.24
8.23
9.25
11.96
10.12
11.05
4.82
10.12
8.84
54
1.901
Shares (diluted)B
2.323
2.344
2.598
3.081
3.260
3.506
3.743
4.551
4.757
5.319
1.910
10.28%
9.17%
30
21.03
Buyback yield%
0.40
2.79
2.60
0.59
1.08
3.72
1.65
1.72
1.86
3.77
17.22
1.86
1.79
94
1.467
D/E ratiox
1.657
1.948
2.170
2.233
2.258
2.338
2.451
2.845
3.124
3.228
0.429
2.845
2.298
60
1.207
Enterprise value¥B
3.086
3.172
3.473
3.412
3.598
3.254
3.540
3.691
3.816
3.952
2.571
1.90%
3.11%
57
3.328
LT debt¥B
1.185
1.303
1.381
1.555
1.599
1.763
1.855
1.935
1.885
1.884
1.757
3.34%
4.45%
22
Revenue
¥3.067B
6.08%
1.00×
Cost of revenue
¥1.836B
6.13%
1.00×
Operating expenses
¥700.3M
6.19%
1.01×
Goodwill & intangibles
15.47%
Spread over hurdle
(5.07%)