0.322
Revenue¥B
2.928
3.123
3.450
3.727
3.969
4.231
4.563
5.008
5.329
5.727
0.345
7.61%
7.97%
6
5.97
Revenue growth%
24.33
23.59
22.62
22.50
25.48
24.95
26.38
26.84
27.79
26.19
24.50
26.38
25.22
9
10.77
Gross margin%
34.53
33.50
31.65
32.74
34.84
33.11
30.99
28.93
28.08
29.37
6.61
29.37
32.19
73
18.77
Operating margin%
16.05
17.55
18.39
15.98
14.28
12.78
11.67
13.25
10.77
9.01
17.33
11.67
13.77
22
26.91
Net margin%
1.74
0.40
1.22
0.75
2.25
1.77
0.40
0.40
3.03
4.72
16.40
1.77
1.48
34
32.71
P/E ratio (avg)x
21.96
20.29
22.84
25.14
28.15
27.82
29.77
29.72
28.77
27.40
13.48
28.77
27.61
12
20.01
EV/EBITx
42.45
45.24
45.11
49.15
55.65
56.99
57.44
62.23
71.51
71.45
20.69
62.23
56.32
85
26.29
FCF yield (avg)%
10.98
13.02
14.06
14.07
12.16
15.07
16.24
17.54
14.66
17.61
23.47
16.24
14.37
76
9.58
FCF margin%
19.17
21.08
21.54
23.38
24.05
22.27
23.46
23.02
21.31
22.94
12.83
22.94
22.61
20
1.721
FCF / Net incomex
1.345
1.347
1.254
1.397
1.419
1.590
1.588
1.474
1.492
1.465
0.351
1.492
1.442
55
9.59
ROIC%
10.05
12.12
12.98
12.43
10.45
13.26
13.07
14.95
13.74
13.19
15.97
13.26
13.02
63
11.33
Return on equity%
1.80
2.14
2.32
0.40
0.40
0.40
0.40
0.40
0.40
0.40
11.62
0.40
0.40
18
10.56
Return on assets%
10.39
8.06
9.00
6.25
7.68
8.19
5.37
4.80
3.65
2.33
24.37
4.80
6.96
87
0.58
EPS¥
2.64
2.55
2.79
2.77
3.10
3.56
3.34
3.83
4.09
4.23
0.61
6.45%
5.95%
—
10.33
EPS growth%
14.35
15.36
13.43
10.92
8.91
10.25
9.01
8.76
7.74
4.74
25.16
8.76
9.63
12
0.81
Bookvalue per sh¥
0.65
0.66
0.70
0.69
0.82
0.96
0.97
1.07
1.08
1.20
0.83
7.86%
5.96%
—
0.40
FCF per share¥
2.21
2.21
2.17
2.05
2.24
2.29
2.25
2.35
2.19
2.04
1.17
(1.88%)
(1.58%)
—
0.59
Dividend per sh¥
0.93
1.01
0.95
1.00
0.96
1.06
1.05
1.12
1.23
1.19
0.55
4.29%
1.37%
—
9.66
Div yield (avg)%
25.33
24.15
21.54
20.92
22.24
21.40
21.21
18.75
17.63
15.37
17.48
18.75
21.30
52
2.60
Payout ratio%
23.02
22.62
19.90
20.53
20.12
20.15
20.14
21.76
23.13
23.54
26.16
21.76
21.14
45
2.405
Shares (diluted)B
1.910
1.752
1.702
1.672
1.706
1.788
1.895
1.839
1.569
1.440
2.438
(3.34%)
(4.18%)
42
22.25
Buyback yield%
23.03
22.10
23.49
21.51
23.23
21.09
20.44
21.78
22.54
20.74
10.51
21.09
21.94
33
0.651
D/E ratiox
0.409
0.452
0.506
0.576
0.564
0.539
0.497
0.495
0.562
0.562
0.787
0.539
0.522
16
1.798
Enterprise value¥B
0.882
0.986
0.892
0.916
1.022
1.023
0.984
0.950
0.928
0.885
0.680
(2.82%)
1.10%
37
2.788
LT debt¥B
5.627
5.979
5.381
5.483
4.865
5.139
5.408
5.840
5.906
5.463
4.550
2.34%
(0.77%)
24
Revenue
¥5.727B
7.97%
1.00×
Cost of revenue
¥4.009B
7.97%
1.00×
Operating expenses
¥1.231B
8.57%
1.06×
Goodwill & intangibles
16.05%
Spread over hurdle
25.28%