1.166
Revenue¥B
1.156
1.217
1.275
1.341
1.415
1.503
1.568
1.681
1.797
1.895
1.214
6.03%
5.86%
27
10.23
Revenue growth%
17.14
17.29
15.16
13.14
10.54
13.07
15.52
16.52
15.26
13.85
19.49
15.26
15.21
8
7.05
Gross margin%
16.56
17.35
17.00
19.87
18.98
21.71
19.94
16.99
19.20
16.35
8.38
19.20
18.17
88
2.75
Operating margin%
19.18
21.57
21.56
20.53
23.15
24.87
24.67
23.42
25.12
22.71
6.76
24.67
22.93
10
29.75
Net margin%
25.34
25.48
24.04
21.46
20.62
18.97
21.13
23.15
22.79
24.54
23.44
22.79
22.97
44
23.64
P/E ratio (avg)x
27.12
30.34
35.30
39.66
41.94
46.02
51.38
59.42
66.89
76.76
10.45
59.42
43.98
58
37.03
EV/EBITx
50.80
57.99
57.32
55.50
53.87
61.83
73.10
70.14
71.98
81.75
19.76
71.98
59.91
74
6.97
FCF yield (avg)%
7.61
8.14
6.32
7.54
10.31
8.07
10.03
11.74
13.76
15.91
13.72
11.74
9.09
89
6.39
FCF margin%
9.33
7.65
5.22
6.11
6.54
8.03
9.50
9.07
10.12
9.78
13.25
9.50
8.55
6
0.422
FCF / Net incomex
0.314
0.351
0.354
0.339
0.395
0.418
0.420
0.462
0.450
0.441
1.005
0.441
0.407
80
23.72
ROIC%
13.29
13.83
13.38
13.12
11.53
9.45
11.57
11.69
13.41
12.48
3.23
11.69
12.80
63
11.42
Return on equity%
14.72
12.28
11.00
12.58
12.26
9.62
11.97
9.75
7.92
9.99
25.92
9.75
11.48
10
13.78
Return on assets%
13.15
13.87
14.99
12.07
12.49
9.84
9.02
10.35
11.21
8.68
16.07
9.84
11.64
16
0.04
EPS¥
0.17
0.19
0.21
0.22
0.23
0.26
0.25
0.25
0.23
0.25
0.04
1.93%
5.18%
—
3.20
EPS growth%
19.24
22.00
20.49
23.14
21.69
23.21
24.98
25.82
22.92
21.76
29.36
23.21
22.46
85
0.05
Bookvalue per sh¥
0.29
0.34
0.39
0.38
0.46
0.54
0.56
0.57
0.58
0.70
0.23
8.94%
10.63%
—
0.14
FCF per share¥
0.13
0.13
0.14
0.15
0.17
0.16
0.15
0.14
0.15
0.15
0.16
(3.10%)
1.00%
—
0.18
Dividend per sh¥
0.28
0.30
0.35
0.38
0.41
0.45
0.46
0.50
0.47
0.55
0.17
6.00%
8.28%
—
21.70
Div yield (avg)%
13.60
13.33
12.08
11.59
13.14
14.81
13.67
11.23
9.82
7.56
21.05
11.23
12.61
12
13.80
Payout ratio%
9.07
12.04
9.16
11.50
14.46
15.23
17.56
15.26
12.29
14.83
4.41
15.23
13.37
91
2.355
Shares (diluted)B
2.712
3.156
3.633
3.400
3.667
3.717
3.920
4.109
4.406
4.579
2.343
4.54%
5.78%
34
22.99
Buyback yield%
9.01
6.55
8.53
7.16
7.33
9.52
7.73
6.24
6.20
7.94
10.34
7.73
7.53
93
0.643
D/E ratiox
1.402
1.482
1.507
1.691
1.636
1.926
2.043
2.176
2.297
2.331
0.194
2.176
1.809
7
0.495
Enterprise value¥B
1.170
1.094
1.069
1.029
1.174
1.214
1.144
1.243
1.354
1.298
0.715
2.02%
2.28%
94
1.255
LT debt¥B
1.441
1.430
1.503
1.501
1.557
1.367
1.514
1.399
1.356
1.349
0.108
(2.83%)
0.08%
23
Revenue
¥1.895B
5.86%
1.00×
Cost of revenue
¥1.202B
5.60%
0.98×
Operating expenses
¥462.6M
6.24%
1.04×
Spread over hurdle
(3.98%)