0.359
Revenue¥B
1.217
1.310
1.402
1.526
1.646
1.764
1.862
2.005
2.139
2.269
0.388
6.64%
7.44%
55
18.20
Revenue growth%
15.23
16.54
16.29
16.68
15.29
15.44
16.42
18.37
21.20
21.77
23.88
18.37
16.48
59
24.93
Gross margin%
4.85
2.99
0.54
0.40
0.40
0.40
0.40
2.61
2.95
3.38
17.79
2.61
1.58
86
28.83
Operating margin%
11.83
14.80
12.49
14.12
11.35
13.91
15.72
17.23
18.06
18.59
29.13
17.23
14.46
82
5.45
Net margin%
20.11
18.02
16.40
15.97
13.55
14.75
17.62
16.63
15.24
13.57
10.84
15.24
16.19
84
21.90
P/E ratio (avg)x
35.03
36.27
34.34
35.84
33.54
31.78
31.58
33.83
38.02
38.39
16.19
33.83
34.68
55
24.24
EV/EBITx
20.65
21.94
21.54
20.47
21.60
21.74
22.17
23.72
24.94
27.62
21.32
23.72
21.84
80
7.53
FCF yield (avg)%
24.81
22.61
22.86
22.95
25.84
26.62
25.28
27.05
28.34
27.07
18.45
27.05
25.56
29
20.35
FCF margin%
7.50
7.69
9.70
8.77
6.54
6.77
7.12
4.55
2.02
3.81
21.69
4.55
6.95
9
1.265
FCF / Net incomex
1.098
1.108
1.009
1.010
0.917
0.884
0.890
0.768
0.727
0.719
0.422
0.768
0.903
12
5.54
ROIC%
16.70
18.68
19.61
17.89
16.57
19.33
20.84
22.91
25.45
23.77
6.73
22.91
19.47
86
11.35
Return on equity%
26.97
26.79
27.11
29.37
28.78
29.73
27.50
29.17
30.54
31.26
16.44
29.73
28.97
62
10.23
Return on assets%
7.43
5.03
2.51
3.42
1.90
4.25
2.66
3.32
5.10
2.66
7.98
3.32
3.37
36
0.70
EPS¥
0.95
1.02
0.92
0.83
0.79
0.82
0.92
0.93
1.05
1.19
0.75
8.52%
1.20%
—
26.47
EPS growth%
4.46
6.14
6.32
5.59
3.13
0.65
0.40
3.24
1.46
2.75
23.11
1.46
3.19
47
0.86
Bookvalue per sh¥
0.38
0.36
0.39
0.38
0.39
0.44
0.45
0.48
0.53
0.62
1.55
9.59%
5.28%
—
1.04
FCF per share¥
0.26
0.30
0.32
0.36
0.42
0.40
0.41
0.39
0.36
0.41
0.75
(0.11%)
5.48%
—
1.66
Dividend per sh¥
1.16
1.08
1.08
1.00
0.95
1.04
0.96
1.01
1.07
1.13
1.65
3.62%
(1.20%)
—
23.86
Div yield (avg)%
15.70
15.24
13.20
11.56
12.17
9.90
9.87
11.26
11.18
12.18
8.20
11.18
11.87
53
12.91
Payout ratio%
5.12
4.10
5.69
6.49
5.07
2.91
1.71
1.12
0.75
3.27
27.71
1.71
3.69
21
1.019
Shares (diluted)B
1.218
1.208
1.395
1.571
1.741
1.800
2.065
2.361
2.266
2.528
1.008
7.74%
7.15%
93
18.79
Buyback yield%
19.70
19.29
19.08
21.99
24.88
27.84
29.11
27.85
30.21
33.12
9.98
29.11
26.36
10
0.637
D/E ratiox
0.549
0.597
0.681
0.765
0.781
0.818
0.829
0.987
1.016
1.187
1.042
0.987
0.799
48
0.593
Enterprise value¥B
0.218
0.216
0.230
0.244
0.227
0.210
0.229
0.210
0.191
0.179
1.152
(4.62%)
(2.34%)
69
0.676
LT debt¥B
0.712
0.735
0.695
0.667
0.732
0.700
0.664
0.706
0.751
0.773
1.478
1.11%
1.70%
41
Revenue
¥2.269B
7.44%
1.00×
Cost of revenue
¥1.355B
7.51%
1.01×
Operating expenses
¥426.2M
7.51%
1.01×
Spread over hurdle
(3.56%)