1.790
Revenue¥B
2.325
2.374
2.344
2.382
2.405
2.406
2.442
2.464
2.424
2.483
1.898
0.64%
0.59%
35
9.25
Revenue growth%
16.11
16.78
17.03
16.67
16.52
14.23
11.80
10.39
12.41
10.64
9.01
11.80
15.17
56
21.19
Gross margin%
1.18
2.61
3.59
5.74
3.18
1.29
0.40
0.40
2.19
3.69
13.13
1.29
2.40
55
20.36
Operating margin%
4.51
2.86
0.40
0.40
2.48
5.42
3.32
5.56
4.43
2.39
6.06
4.43
3.09
86
29.24
Net margin%
12.99
14.94
15.42
16.06
13.91
15.20
17.46
20.05
19.43
19.76
5.47
19.43
15.74
53
17.86
P/E ratio (avg)x
37.99
39.56
45.25
43.31
42.17
42.39
44.48
49.78
49.06
55.49
34.66
49.06
43.90
33
13.67
EV/EBITx
36.95
35.95
36.91
40.11
41.27
47.86
49.66
47.08
54.96
54.80
17.70
49.66
44.17
87
6.97
FCF yield (avg)%
9.42
9.43
6.61
8.95
8.50
9.69
11.04
8.41
7.11
7.13
4.41
8.41
8.72
6
12.69
FCF margin%
18.10
18.40
19.04
19.10
17.35
17.26
19.08
21.62
24.25
22.12
10.79
21.62
19.06
22
1.279
FCF / Net incomex
0.795
0.796
0.765
0.811
0.845
0.882
0.884
0.804
0.791
0.857
0.279
0.857
0.807
74
7.68
ROIC%
23.12
20.92
20.74
20.51
20.09
21.42
23.76
22.20
23.74
24.60
3.65
23.74
21.81
85
22.14
Return on equity%
4.34
1.61
2.43
1.41
2.15
5.12
3.81
3.35
5.92
6.10
8.30
5.12
3.58
62
15.72
Return on assets%
6.54
5.87
7.59
6.96
8.38
8.96
6.73
9.23
10.06
8.56
27.33
8.96
7.99
84
0.43
EPS¥
0.54
0.52
0.54
0.65
0.67
0.73
0.80
0.78
0.77
0.81
0.45
3.89%
4.17%
—
24.91
EPS growth%
26.31
25.55
24.78
26.20
28.85
28.45
27.66
29.31
32.21
35.20
16.67
29.31
28.06
38
0.52
Bookvalue per sh¥
0.39
0.36
0.35
0.35
0.33
0.34
0.33
0.34
0.29
0.27
0.22
(4.19%)
(3.52%)
—
0.16
FCF per share¥
0.94
0.99
1.12
1.26
1.27
1.38
1.58
1.51
1.50
1.55
0.13
4.14%
6.68%
—
0.11
Dividend per sh¥
0.41
0.39
0.43
0.39
0.36
0.38
0.34
0.31
0.29
0.30
0.37
(3.55%)
(2.49%)
—
27.99
Div yield (avg)%
15.39
14.58
12.41
11.74
11.95
9.45
11.00
9.23
10.57
9.26
20.14
9.45
11.37
12
14.28
Payout ratio%
29.32
32.08
30.92
28.38
27.68
26.79
28.55
28.37
27.90
29.32
18.97
28.37
28.47
34
0.615
Shares (diluted)B
0.840
0.840
0.918
1.051
1.177
1.327
1.565
1.759
2.021
2.027
0.608
11.47%
9.38%
27
27.28
Buyback yield%
14.28
15.20
17.30
19.09
20.90
21.19
22.85
25.67
24.25
21.82
13.82
22.85
21.04
28
0.327
D/E ratiox
0.162
0.177
0.192
0.220
0.199
0.205
0.218
0.231
0.256
0.263
0.908
0.231
0.212
19
1,122
Enterprise value¥M
263.9
295.6
275.2
275.0
290.0
294.1
302.7
309.0
286.1
277.0
265.8
(0.91%)
0.10%
52
0.441
LT debt¥B
0.521
0.609
0.738
0.754
0.850
0.992
1.024
1.034
1.010
1.223
1.471
7.54%
10.27%
36
Revenue
¥2.483B
0.59%
1.00×
Cost of revenue
¥1.738B
0.59%
1.00×
Operating expenses
¥485.6M
1.07%
1.05×
Goodwill & intangibles
13.54%
Spread over hurdle
(4.44%)