1.512
Revenue¥B
0.838
0.876
0.921
0.943
1.010
1.035
1.062
1.109
1.151
1.198
1.558
3.49%
4.29%
38
24.70
Revenue growth%
18.18
19.42
21.56
22.31
20.88
22.77
22.48
25.16
25.82
22.89
10.85
22.89
22.39
47
24.25
Gross margin%
26.10
27.74
27.78
25.64
27.78
29.21
27.52
28.31
26.22
25.35
29.63
27.52
27.63
31
20.89
Operating margin%
8.46
9.27
11.45
12.15
13.69
11.97
12.17
13.60
12.70
14.68
5.46
12.70
12.16
41
26.74
Net margin%
7.61
5.81
8.65
5.84
7.87
6.75
8.19
9.45
12.01
9.79
13.98
9.45
8.03
39
37.38
P/E ratio (avg)x
5.559
5.000
5.123
4.832
4.797
4.807
4.631
4.980
4.480
4.870
35.29
4.807
4.851
59
20.68
EV/EBITx
37.71
35.83
39.27
40.52
41.54
40.67
40.78
45.42
44.30
50.52
9.828
44.30
40.73
89
17.84
FCF yield (avg)%
18.68
17.45
17.37
20.10
21.81
22.35
20.82
18.33
20.70
19.01
28.99
20.70
19.56
52
9.85
FCF margin%
28.79
31.34
28.64
27.45
27.04
29.04
30.83
32.69
35.31
32.66
3.57
32.66
29.94
14
1.418
FCF / Net incomex
1.831
1.667
1.753
1.814
1.708
1.656
1.781
2.004
1.868
1.926
1.756
1.868
1.797
25
28.73
ROIC%
5.05
3.27
5.06
6.30
6.64
6.15
4.48
4.99
7.07
6.56
22.69
6.15
5.61
87
17.71
Return on equity%
7.11
9.46
9.33
9.80
12.37
9.75
9.25
8.09
10.30
10.61
21.80
9.75
9.60
59
21.36
Return on assets%
10.15
7.60
8.71
11.28
12.64
14.32
16.82
15.15
16.37
14.34
21.76
15.15
13.48
20
0.43
EPS¥
0.31
0.37
0.37
0.44
0.51
0.52
0.50
0.60
0.69
0.83
0.45
10.38%
11.99%
—
5.68
EPS growth%
17.05
16.76
17.52
20.29
22.66
20.09
19.81
17.79
20.57
20.41
28.00
20.09
19.95
59
0.62
Bookvalue per sh¥
0.51
0.47
0.54
0.57
0.65
0.69
0.77
0.76
0.70
0.71
0.40
1.84%
3.69%
—
0.72
FCF per share¥
0.39
0.44
0.47
0.46
0.46
0.48
0.50
0.56
0.62
0.69
0.60
8.44%
6.38%
—
0.50
Dividend per sh¥
0.41
0.38
0.37
0.35
0.32
0.32
0.29
0.26
0.28
0.26
0.41
(4.17%)
(3.65%)
—
16.38
Div yield (avg)%
21.97
21.52
20.86
20.32
19.12
20.93
22.16
20.54
20.43
18.29
10.79
20.54
20.70
10
4.86
Payout ratio%
11.92
12.18
13.82
14.43
12.51
13.64
13.07
14.92
16.43
14.95
6.41
14.92
13.73
23
2.303
Shares (diluted)B
1.547
1.485
1.414
1.310
1.235
1.230
1.232
1.178
1.284
1.358
2.332
1.92%
(1.99%)
86
9.75
Buyback yield%
23.80
21.43
22.61
22.30
25.16
28.04
26.82
29.04
28.39
30.03
28.07
28.39
25.99
61
0.696
D/E ratiox
0.378
0.451
0.541
0.651
0.749
0.797
0.952
0.994
1.027
1.151
1.487
0.994
0.773
52
0.089
Enterprise value¥B
0.712
0.802
0.868
1.024
1.046
1.126
1.193
1.288
1.423
1.695
0.265
10.13%
9.90%
61
323.9
LT debt¥M
676.0
640.4
644.0
635.3
605.8
648.5
606.7
554.2
543.4
597.5
432.2
(0.28%)
(0.10%)
77
Revenue
¥1.198B
4.29%
1.00×
Cost of revenue
¥681.1M
4.04%
0.98×
Operating expenses
¥192.0M
4.83%
1.05×
Spread over hurdle
23.37%