1.857
Revenue¥B
1.631
1.726
1.898
2.055
2.180
2.361
2.537
2.701
2.919
3.093
1.957
7.25%
7.64%
72
27.68
Revenue growth%
24.34
26.77
25.69
24.04
23.94
24.10
23.79
26.71
25.80
24.37
21.73
24.37
24.35
48
11.79
Gross margin%
34.71
32.25
32.30
31.66
31.99
34.79
32.44
32.20
32.20
31.06
24.91
32.20
32.23
74
22.26
Operating margin%
5.48
4.39
6.34
7.16
4.52
3.66
2.67
1.56
3.51
5.00
18.04
3.51
4.45
36
22.84
Net margin%
11.44
9.38
9.47
9.59
9.83
11.38
10.12
9.80
9.07
10.41
24.84
10.12
9.81
53
22.34
P/E ratio (avg)x
39.79
41.75
40.65
39.63
37.73
39.32
36.72
39.74
42.46
40.05
14.21
39.74
39.77
22
26.48
EV/EBITx
8.623
9.160
9.177
9.524
10.72
12.48
13.01
14.26
14.37
15.14
35.65
14.26
11.60
69
14.64
FCF yield (avg)%
17.68
19.42
21.55
24.04
22.24
22.73
21.51
20.18
21.97
20.34
29.13
21.51
21.53
17
28.14
FCF margin%
33.64
33.51
31.47
32.36
32.35
34.47
34.45
35.84
37.45
37.15
7.58
35.84
34.05
40
0.294
FCF / Net incomex
0.597
0.668
0.677
0.646
0.670
0.754
0.745
0.751
0.818
0.769
1.544
0.754
0.711
34
27.08
ROIC%
14.55
15.61
14.10
12.45
13.46
13.28
10.92
10.57
13.43
15.65
18.42
13.28
13.44
44
2.38
Return on equity%
4.54
4.07
6.45
4.00
1.04
0.40
0.40
0.40
1.80
0.40
29.49
0.40
1.42
67
19.16
Return on assets%
25.33
25.18
24.68
27.56
25.97
27.53
25.64
27.82
26.78
26.05
20.13
26.78
26.01
79
1.05
EPS¥
1.37
1.34
1.28
1.34
1.37
1.48
1.63
1.57
1.70
1.60
1.18
3.23%
1.24%
—
9.88
EPS growth%
28.49
31.07
32.24
33.68
36.45
33.54
36.45
33.88
36.01
38.43
11.50
36.01
33.78
36
1.58
Bookvalue per sh¥
2.31
2.50
2.70
3.11
3.12
2.94
3.40
3.44
3.26
3.81
1.72
4.05%
5.57%
—
1.92
FCF per share¥
0.60
0.65
0.62
0.57
0.56
0.55
0.51
0.46
0.42
0.39
0.94
(7.00%)
(5.40%)
—
1.58
Dividend per sh¥
0.43
0.40
0.37
0.33
0.35
0.31
0.34
0.36
0.36
0.38
0.77
2.16%
(2.09%)
—
13.06
Div yield (avg)%
25.68
27.81
26.61
24.79
26.17
28.69
28.36
30.58
28.44
27.18
8.51
28.44
27.50
31
21.95
Payout ratio%
21.62
22.51
20.93
23.27
24.83
27.62
28.31
25.37
24.12
24.30
19.51
25.37
24.21
78
0.959
Shares (diluted)B
0.919
0.919
1.040
1.151
1.284
1.396
1.514
1.630
1.647
1.706
0.940
5.84%
6.60%
10
3.87
Buyback yield%
21.00
18.92
18.13
19.45
22.22
19.84
20.39
17.71
16.07
17.03
7.23
17.71
19.19
20
0.692
D/E ratiox
1.333
1.509
1.516
1.481
1.715
1.953
2.186
2.541
2.875
3.029
0.768
2.541
1.834
46
0.828
Enterprise value¥B
0.233
0.237
0.273
0.290
0.319
0.371
0.424
0.506
0.594
0.684
2.195
16.49%
11.85%
41
0.525
LT debt¥B
2.015
2.113
1.893
1.689
1.764
1.717
1.816
1.884
1.962
1.967
0.145
2.19%
(1.36%)
58
Revenue
¥3.093B
7.64%
1.00×
Cost of revenue
¥1.621B
7.52%
0.99×
Operating expenses
¥428.2M
8.26%
1.06×
Goodwill & intangibles
15.45%
Spread over hurdle
64.29%