1.439
Revenue¥B
0.798
0.876
0.968
1.031
1.095
1.175
1.300
1.406
1.513
1.619
1.495
8.13%
8.28%
86
24.66
Revenue growth%
25.02
25.12
24.98
26.84
24.89
24.01
22.76
20.62
19.18
22.01
29.38
22.01
24.45
79
15.05
Gross margin%
15.00
14.92
13.93
16.84
15.76
14.74
14.30
16.12
15.18
12.25
18.02
14.74
14.96
10
8.88
Operating margin%
29.21
30.70
33.46
35.40
33.71
32.32
29.62
28.38
26.16
26.09
10.26
28.38
30.16
50
22.66
Net margin%
33.11
31.16
32.05
30.74
28.34
31.09
31.26
34.14
32.71
33.13
14.54
32.71
31.65
25
29.60
P/E ratio (avg)x
30.79
29.10
27.52
25.54
26.90
26.90
27.16
26.51
25.55
23.55
15.23
26.51
26.90
74
19.09
EV/EBITx
43.46
50.39
58.65
64.41
74.73
73.04
74.90
77.94
86.94
101.0
23.71
77.94
73.88
59
29.63
FCF yield (avg)%
2.12
3.59
0.69
1.01
0.40
0.40
3.11
0.61
3.11
1.33
28.04
1.33
1.17
29
18.61
FCF margin%
19.01
18.52
19.78
18.54
20.67
18.43
21.36
24.18
22.48
21.65
9.05
21.65
20.22
69
1.634
FCF / Net incomex
1.232
1.083
1.062
1.179
1.222
1.314
1.423
1.488
1.407
1.507
1.726
1.423
1.273
70
15.42
ROIC%
27.32
30.28
31.45
33.44
30.90
30.84
29.83
30.30
30.73
29.83
9.27
30.30
30.51
37
14.24
Return on equity%
20.97
22.95
22.73
25.68
25.57
22.83
20.15
22.61
20.34
21.80
22.56
21.80
22.67
16
5.17
Return on assets%
20.00
18.65
21.12
18.77
20.95
20.33
20.47
20.77
19.92
19.33
11.56
20.33
20.16
88
0.47
EPS¥
0.64
0.69
0.82
0.82
0.82
0.91
0.95
1.09
1.13
1.25
0.51
8.74%
7.42%
—
23.46
EPS growth%
8.24
7.15
8.03
8.08
8.25
8.91
7.94
7.86
5.36
7.35
22.25
7.86
7.99
87
0.21
Bookvalue per sh¥
0.47
0.48
0.44
0.45
0.41
0.43
0.46
0.42
0.41
0.40
0.44
(0.27%)
(0.86%)
—
0.35
FCF per share¥
0.23
0.21
0.23
0.25
0.26
0.24
0.26
0.24
0.21
0.23
0.27
(2.89%)
(1.21%)
—
0.35
Dividend per sh¥
0.15
0.16
0.16
0.14
0.13
0.13
0.12
0.13
0.11
0.10
0.23
(5.96%)
(3.62%)
—
14.91
Div yield (avg)%
32.03
29.34
27.90
29.00
26.35
26.85
29.74
28.53
28.66
25.73
15.67
28.53
28.60
87
22.44
Payout ratio%
34.88
32.29
29.37
28.92
28.67
31.57
29.82
32.63
31.61
28.66
10.37
31.57
30.69
58
1.492
Shares (diluted)B
1.185
1.035
1.051
0.951
0.908
0.946
0.901
0.894
0.787
0.813
1.557
(2.17%)
(3.37%)
89
11.99
Buyback yield%
3.79
4.32
2.04
4.58
5.78
3.12
5.38
7.09
7.98
7.16
17.92
7.09
4.98
21
0.613
D/E ratiox
0.282
0.305
0.280
0.285
0.314
0.307
0.340
0.342
0.344
0.321
0.475
0.340
0.310
55
0.514
Enterprise value¥B
0.346
0.373
0.369
0.413
0.478
0.500
0.557
0.536
0.561
0.559
1.052
3.16%
6.68%
53
0.668
LT debt¥B
1.537
1.453
1.571
1.653
1.637
1.699
1.837
2.098
2.018
2.193
0.665
6.03%
4.19%
7
Revenue
¥1.619B
8.28%
1.00×
Cost of revenue
¥773.3M
8.13%
0.99×
Operating expenses
¥338.1M
7.86%
0.96×
Goodwill & intangibles
16.50%
Spread over hurdle
22.48%