2.360
Revenue¥B
1.450
1.555
1.652
1.728
1.806
1.941
2.011
2.093
2.170
2.266
2.448
4.65%
5.17%
90
23.12
Revenue growth%
18.58
18.01
19.45
22.02
19.20
21.53
24.39
25.95
27.82
30.35
12.12
25.95
21.77
62
7.99
Gross margin%
14.42
15.38
14.89
12.19
10.10
9.64
11.50
14.40
16.49
16.29
28.10
14.40
14.41
66
21.72
Operating margin%
6.41
5.01
3.62
4.59
6.27
3.39
3.02
5.83
5.66
2.99
12.60
3.39
4.80
42
5.18
Net margin%
1.53
2.32
4.84
3.76
6.03
4.34
5.72
5.00
7.86
10.06
28.57
5.72
4.92
43
12.85
P/E ratio (avg)x
31.83
32.66
33.86
35.67
32.01
30.43
29.87
32.46
29.17
27.83
23.53
29.87
31.92
76
29.15
EV/EBITx
5.333
4.995
4.692
4.429
3.978
4.000
4.155
4.409
4.178
3.941
24.17
4.155
4.294
90
15.95
FCF yield (avg)%
17.30
19.45
21.27
19.64
16.78
13.79
11.05
11.96
14.83
15.37
10.66
13.79
16.08
84
15.48
FCF margin%
31.01
32.10
35.05
37.13
38.29
38.93
40.70
43.04
41.53
39.53
9.25
40.70
38.61
63
1.053
FCF / Net incomex
1.093
1.230
1.230
1.168
1.224
1.325
1.433
1.428
1.346
1.420
0.490
1.420
1.278
59
14.18
ROIC%
11.23
11.48
14.09
14.62
14.86
16.46
15.52
15.47
16.08
17.96
17.32
16.08
15.16
86
6.59
Return on equity%
17.43
16.94
14.93
13.22
15.50
12.90
12.58
10.33
9.70
10.99
7.00
10.99
13.06
17
12.69
Return on assets%
13.47
14.70
12.96
13.68
14.49
17.18
17.01
17.17
15.62
14.28
6.97
17.01
14.59
39
0.74
EPS¥
0.27
0.26
0.27
0.30
0.29
0.27
0.26
0.26
0.26
0.28
0.83
(0.95%)
0.01%
—
5.80
EPS growth%
13.87
14.75
14.91
13.04
14.23
11.23
11.74
9.67
8.61
6.30
16.10
9.67
12.39
14
0.89
Bookvalue per sh¥
0.66
0.75
0.83
0.93
0.90
0.96
0.94
1.07
1.17
1.15
0.39
4.92%
5.52%
—
1.03
FCF per share¥
0.67
0.76
0.90
0.95
1.05
1.11
1.20
1.33
1.42
1.45
0.92
6.79%
9.67%
—
0.49
Dividend per sh¥
0.75
0.82
0.90
1.01
1.09
1.11
1.21
1.38
1.60
1.93
0.31
12.12%
9.84%
—
11.23
Div yield (avg)%
24.52
26.17
24.36
21.58
20.27
21.46
23.62
21.52
22.67
20.64
19.57
21.52
22.12
10
25.59
Payout ratio%
3.92
5.66
7.20
7.54
8.51
8.45
6.66
8.98
10.55
10.67
19.44
8.98
8.00
17
1.404
Shares (diluted)B
1.592
1.581
1.551
1.686
1.726
1.664
1.534
1.661
1.485
1.460
1.425
(3.29%)
(1.12%)
64
10.67
Buyback yield%
16.79
14.83
11.89
13.80
12.95
12.03
9.88
8.97
10.99
11.92
3.66
10.99
11.97
12
0.780
D/E ratiox
1.172
1.302
1.353
1.505
1.384
1.265
1.324
1.420
1.328
1.310
1.702
1.324
1.326
21
0.476
Enterprise value¥B
0.901
0.982
1.076
1.160
1.262
1.277
1.367
1.328
1.419
1.387
0.242
1.92%
6.14%
24
0.211
LT debt¥B
0.890
0.948
0.907
0.926
0.919
0.845
0.758
0.743
0.758
0.697
1.267
(5.36%)
(3.05%)
93
Revenue
¥2.266B
5.17%
1.00×
Cost of revenue
¥1.194B
4.86%
0.97×
Operating expenses
¥542.8M
5.26%
1.01×
Goodwill & intangibles
16.85%
Spread over hurdle
25.11%