0.207
Revenue¥B
1.479
1.599
1.693
1.787
1.957
2.134
2.306
2.500
2.665
2.848
0.227
7.79%
7.67%
15
8.85
Revenue growth%
26.92
29.70
27.82
28.40
28.05
25.62
27.56
27.64
25.45
23.41
25.05
25.62
27.60
54
20.29
Gross margin%
8.82
6.56
6.53
4.32
4.27
5.17
2.88
4.28
2.77
2.41
13.74
2.88
4.30
74
6.19
Operating margin%
8.22
10.64
8.47
9.95
10.26
12.74
11.14
8.38
7.87
8.74
29.52
8.74
9.35
9
2.58
Net margin%
18.30
18.63
20.41
19.07
20.39
17.76
20.09
22.44
24.24
23.61
13.10
22.44
20.24
22
30.67
P/E ratio (avg)x
28.84
32.72
37.53
43.00
49.24
56.01
55.40
55.92
51.91
47.49
37.72
55.40
48.37
20
31.81
EV/EBITx
13.91
13.05
14.44
15.01
14.16
15.22
16.67
15.98
16.47
16.34
19.59
16.34
15.11
49
13.71
FCF yield (avg)%
9.56
9.77
11.16
13.04
14.90
14.65
11.82
11.69
10.29
11.73
15.46
11.73
11.71
31
18.50
FCF margin%
22.70
21.45
21.89
22.89
23.21
25.20
24.60
23.54
26.31
23.94
18.06
24.60
23.37
11
0.689
FCF / Net incomex
1.580
1.532
1.521
1.508
1.573
1.770
1.890
2.189
2.393
2.673
0.482
2.189
1.675
76
5.92
ROIC%
17.11
19.66
18.10
17.37
15.00
17.66
19.48
18.58
16.40
16.94
28.78
17.66
17.52
74
9.00
Return on equity%
15.79
17.91
18.49
18.63
19.77
18.96
16.80
15.94
14.19
13.54
25.88
15.94
17.35
56
12.33
Return on assets%
23.35
20.43
18.97
17.72
19.77
20.83
20.02
22.27
21.04
21.20
28.02
21.04
20.63
6
0.96
EPS¥
1.47
1.55
1.62
1.62
1.51
1.69
1.86
2.10
1.91
1.96
1.06
5.42%
3.58%
—
23.70
EPS growth%
3.70
1.27
0.81
3.09
0.58
0.40
0.40
1.88
0.40
3.18
23.24
0.40
1.04
10
1.10
Bookvalue per sh¥
0.71
0.67
0.73
0.70
0.69
0.72
0.70
0.67
0.74
0.77
0.78
1.99%
0.36%
—
1.16
FCF per share¥
1.03
1.02
0.95
1.06
1.16
1.10
1.02
1.11
1.18
1.07
0.22
(1.63%)
(0.71%)
—
1.13
Dividend per sh¥
0.81
0.81
0.94
1.09
1.19
1.17
1.23
1.47
1.46
1.57
0.64
5.74%
7.20%
—
3.16
Div yield (avg)%
17.99
19.53
20.97
19.43
17.79
15.74
12.96
10.99
13.58
14.73
22.34
13.58
16.76
50
27.53
Payout ratio%
5.70
3.02
4.82
3.89
2.25
4.10
2.04
0.40
1.46
2.51
4.24
2.04
2.76
17
1.004
Shares (diluted)B
1.035
1.040
1.091
1.007
0.972
0.980
1.023
0.912
0.870
0.923
1.002
(1.03%)
(0.38%)
67
2.85
Buyback yield%
18.05
15.23
14.31
16.47
17.31
15.20
12.42
11.16
11.86
11.56
19.30
11.86
14.75
12
0.147
D/E ratiox
0.522
0.606
0.638
0.758
0.790
0.822
0.890
1.026
1.248
1.326
1.671
1.026
0.806
24
1.452
Enterprise value¥B
0.954
0.900
0.968
1.099
1.186
1.182
1.269
1.234
1.206
1.128
0.663
(1.00%)
1.10%
37
1.414
LT debt¥B
3.427
3.224
3.399
3.516
3.116
3.244
3.449
3.782
3.953
3.554
0.938
2.67%
0.29%
6
Revenue
¥2.848B
7.67%
1.00×
Cost of revenue
¥1.946B
7.79%
1.01×
Operating expenses
¥531.7M
7.43%
0.98×
Goodwill & intangibles
17.51%
Spread over hurdle
(4.15%)