0.263
Revenue¥B
0.658
0.720
0.769
0.829
0.884
0.936
1.016
1.113
1.184
1.285
0.287
7.77%
7.69%
26
13.87
Revenue growth%
15.79
14.82
15.56
17.35
17.17
19.41
19.47
19.63
17.45
18.52
2.16
19.41
17.40
32
15.03
Gross margin%
13.95
14.63
14.33
16.03
13.27
13.87
12.48
11.36
12.05
13.54
7.04
12.48
13.71
54
24.26
Operating margin%
22.85
25.42
24.16
23.77
23.57
22.16
24.81
24.14
26.36
26.25
16.33
24.81
24.15
66
3.74
Net margin%
5.99
3.52
0.66
1.51
2.74
0.40
0.40
0.40
0.40
0.96
21.50
0.40
0.81
71
16.54
P/E ratio (avg)x
24.26
29.19
30.72
33.09
35.22
35.41
35.75
36.02
41.98
47.85
11.12
36.02
35.31
51
36.71
EV/EBITx
43.52
42.21
45.98
51.72
54.10
58.95
66.31
73.45
72.87
80.72
17.79
72.87
56.53
72
27.53
FCF yield (avg)%
21.15
21.70
24.58
22.01
22.44
21.18
18.57
17.33
14.69
14.15
8.08
17.33
21.17
38
10.44
FCF margin%
28.58
26.54
26.17
28.10
27.55
29.65
28.56
31.55
32.63
32.21
19.78
31.55
28.57
53
1.271
FCF / Net incomex
0.449
0.471
0.469
0.503
0.514
0.524
0.529
0.526
0.592
0.598
0.764
0.529
0.519
31
23.19
ROIC%
21.30
23.07
21.74
21.25
22.76
22.79
24.02
22.66
20.65
18.62
23.09
22.66
22.20
51
9.95
Return on equity%
16.01
17.51
16.49
16.90
16.76
17.20
18.05
16.26
18.57
17.30
14.10
17.30
17.05
86
19.59
Return on assets%
22.43
21.67
20.60
20.01
19.61
19.83
17.11
17.97
17.16
19.68
14.73
17.97
19.75
16
0.27
EPS¥
0.20
0.22
0.22
0.24
0.27
0.29
0.29
0.35
0.35
0.40
0.28
7.72%
8.74%
—
16.93
EPS growth%
7.08
6.96
7.13
8.31
7.50
10.27
13.01
10.23
8.24
6.51
11.09
10.23
7.87
17
0.11
Bookvalue per sh¥
0.25
0.29
0.34
0.37
0.38
0.45
0.45
0.51
0.52
0.50
0.30
5.90%
9.22%
—
0.37
FCF per share¥
0.57
0.61
0.64
0.63
0.71
0.82
0.95
0.98
1.05
1.24
0.16
12.02%
9.10%
—
0.44
Dividend per sh¥
0.26
0.27
0.28
0.29
0.31
0.30
0.30
0.33
0.32
0.35
0.42
2.69%
4.44%
—
2.10
Div yield (avg)%
6.34
5.61
5.38
4.53
6.85
6.52
7.27
8.49
9.50
8.81
18.28
8.49
6.69
30
26.19
Payout ratio%
23.15
24.16
21.96
23.27
24.88
22.52
25.03
25.91
27.27
27.81
28.57
25.91
24.52
61
1.173
Shares (diluted)B
1.478
1.713
2.012
2.345
2.737
2.824
2.936
2.873
2.828
3.090
1.213
2.45%
7.45%
87
24.97
Buyback yield%
19.82
17.71
16.88
18.07
18.30
20.99
23.76
26.55
26.32
23.96
25.97
23.96
20.40
28
1.380
D/E ratiox
1.032
1.170
1.324
1.335
1.535
1.649
1.620
1.602
1.545
1.782
1.778
1.620
1.540
91
925.8
Enterprise value¥M
146.2
157.2
155.2
149.2
161.9
149.6
164.4
183.0
209.3
208.1
740.6
5.15%
3.17%
60
0.158
LT debt¥B
0.691
0.736
0.786
0.862
0.901
0.993
1.159
1.218
1.292
1.294
0.174
7.53%
6.27%
26
Revenue
¥1.285B
7.69%
1.00×
Cost of revenue
¥899.3M
7.69%
1.00×
Operating expenses
¥245.8M
7.80%
1.01×
Spread over hurdle
(3.57%)