0.302
Revenue¥B
0.973
1.031
1.089
1.133
1.183
1.229
1.307
1.334
1.417
1.465
0.320
4.36%
4.47%
52
8.47
Revenue growth%
17.31
19.38
21.35
22.28
24.15
27.14
29.63
29.82
29.61
27.60
19.88
29.61
25.65
76
16.34
Gross margin%
31.25
31.06
33.87
33.77
36.17
33.35
33.77
31.91
33.26
36.23
17.15
33.35
33.56
74
18.29
Operating margin%
9.14
10.15
9.50
10.24
8.39
9.62
11.55
12.76
13.24
16.16
25.71
12.76
10.20
28
18.39
Net margin%
13.64
16.13
13.15
14.01
15.91
14.81
11.94
13.97
11.51
11.51
7.00
11.94
13.81
81
7.921
P/E ratio (avg)x
40.30
38.93
35.14
32.11
35.52
34.09
34.59
34.61
38.41
41.00
21.53
34.61
35.33
55
35.60
EV/EBITx
7.947
8.440
8.550
9.073
9.183
11.10
11.93
14.31
15.25
16.66
16.69
14.31
10.14
11
29.24
FCF yield (avg)%
22.23
20.79
19.32
22.04
23.05
22.88
23.88
21.79
24.65
21.82
24.96
22.88
22.14
39
2.80
FCF margin%
22.53
24.23
23.21
22.04
23.05
22.72
25.17
22.80
21.90
23.08
12.30
22.80
22.92
31
0.458
FCF / Net incomex
1.703
1.726
1.945
1.910
1.783
1.895
1.917
2.038
2.370
2.576
1.232
2.038
1.913
68
27.12
ROIC%
23.88
26.73
28.17
26.38
27.20
26.92
27.02
29.60
32.05
30.71
19.91
29.60
27.11
90
15.88
Return on equity%
10.20
12.23
9.91
10.22
9.87
8.48
10.46
11.74
9.69
7.62
6.33
9.69
10.05
65
27.51
Return on assets%
4.72
3.20
1.15
2.53
1.52
2.34
0.85
0.40
0.40
2.98
2.83
0.85
1.93
91
0.49
EPS¥
0.14
0.15
0.13
0.13
0.12
0.13
0.13
0.11
0.12
0.13
0.52
1.58%
(1.00%)
—
23.06
EPS growth%
11.06
11.83
14.09
12.24
14.42
13.77
15.43
13.13
12.21
14.38
14.50
13.77
13.45
45
0.16
Bookvalue per sh¥
0.37
0.35
0.31
0.31
0.27
0.25
0.24
0.23
0.23
0.22
0.39
(4.44%)
(6.20%)
—
0.51
FCF per share¥
0.64
0.56
0.61
0.55
0.50
0.48
0.49
0.46
0.49
0.51
0.78
0.42%
(2.43%)
—
0.40
Dividend per sh¥
0.53
0.50
0.54
0.55
0.55
0.58
0.59
0.53
0.51
0.51
0.59
(1.52%)
(0.37%)
—
29.33
Div yield (avg)%
21.72
23.86
23.46
21.80
24.41
23.84
26.16
24.80
25.11
26.29
16.20
25.11
24.13
65
18.02
Payout ratio%
25.57
27.39
27.93
28.14
30.70
32.98
33.59
35.18
36.43
34.14
11.48
34.14
31.84
49
582.8
Shares (diluted)M
488.7
475.0
460.7
418.5
385.0
388.9
387.4
339.4
292.2
286.7
590.2
(5.73%)
(4.98%)
31
18.68
Buyback yield%
25.04
22.97
22.20
22.22
19.94
21.43
23.83
24.90
27.32
26.93
12.86
24.90
23.40
9
1.562
D/E ratiox
0.987
0.972
1.011
1.063
1.255
1.226
1.307
1.463
1.459
1.655
1.135
1.459
1.240
46
0.138
Enterprise value¥B
1.729
1.842
1.986
1.890
2.085
2.262
2.323
2.214
2.309
2.414
1.366
2.97%
2.71%
12
1,778
LT debt¥M
190.4
196.5
187.4
193.1
206.3
192.8
191.7
214.2
194.8
174.5
650.5
(3.29%)
(0.07%)
89
Revenue
¥1.465B
4.47%
1.00×
Cost of revenue
¥1.025B
4.47%
1.00×
Operating expenses
¥279.0M
3.77%
0.94×
Spread over hurdle
(4.86%)