0.485
Revenue¥B
1.070
1.150
1.246
1.382
1.504
1.595
1.693
1.809
1.928
2.048
0.527
6.36%
7.67%
39
12.29
Revenue growth%
22.76
21.38
18.95
18.12
19.37
19.62
19.71
20.11
22.44
23.04
15.79
20.11
19.91
59
5.34
Gross margin%
33.47
33.65
31.17
33.85
35.79
34.98
32.20
34.45
36.95
37.88
19.47
34.98
34.15
7
7.21
Operating margin%
10.87
8.31
8.41
7.08
6.92
7.58
6.10
5.02
4.20
4.25
24.78
5.02
7.00
52
3.24
Net margin%
16.17
18.37
17.99
16.29
15.26
14.69
16.16
14.81
15.66
17.04
8.14
15.66
16.16
45
19.87
P/E ratio (avg)x
15.53
16.70
16.61
16.65
17.44
18.77
22.33
24.43
24.65
28.96
9.331
24.43
18.11
49
27.05
EV/EBITx
11.65
10.84
11.28
11.15
11.32
11.93
12.25
11.57
10.43
11.12
9.525
11.57
11.30
93
27.45
FCF yield (avg)%
9.01
9.51
8.54
8.98
7.51
9.54
10.17
10.19
12.97
15.03
3.47
10.19
9.53
7
20.25
FCF margin%
23.03
25.05
26.01
23.12
23.67
20.88
21.60
19.53
21.80
22.00
22.97
21.60
22.52
49
0.660
FCF / Net incomex
0.215
0.229
0.252
0.276
0.298
0.322
0.292
0.314
0.284
0.309
0.563
0.309
0.288
6
26.99
ROIC%
14.85
17.81
16.63
14.00
11.11
11.18
12.37
12.12
10.24
13.00
4.60
12.12
12.69
60
27.69
Return on equity%
8.58
10.83
13.70
14.81
15.97
18.47
20.40
17.72
15.10
12.39
22.23
17.72
14.95
87
21.01
Return on assets%
25.51
28.14
28.50
29.07
26.24
24.02
24.54
22.35
22.69
19.92
6.19
22.69
25.03
39
0.21
EPS¥
0.14
0.14
0.15
0.16
0.17
0.18
0.19
0.19
0.18
0.17
0.22
(0.37%)
2.75%
—
14.41
EPS growth%
17.08
18.88
18.16
18.88
15.95
17.86
16.32
15.05
15.78
17.26
17.35
16.32
17.17
83
0.17
Bookvalue per sh¥
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.07
5.98%
3.74%
—
0.19
FCF per share¥
0.26
0.30
0.36
0.38
0.37
0.42
0.48
0.55
0.59
0.65
0.07
11.76%
9.25%
—
0.21
Dividend per sh¥
0.28
0.29
0.32
0.38
0.37
0.43
0.45
0.46
0.48
0.54
0.08
7.60%
8.52%
—
21.69
Div yield (avg)%
10.97
12.98
15.46
15.64
15.24
16.84
18.17
16.16
16.68
14.27
24.48
16.68
15.55
66
11.43
Payout ratio%
14.39
12.95
11.68
11.26
12.52
11.67
10.91
10.72
13.21
13.49
8.09
11.67
12.10
35
2.121
Shares (diluted)B
1.962
1.962
1.823
1.746
1.939
1.869
1.794
1.774
1.833
1.653
2.102
(3.14%)
(1.78%)
54
28.05
Buyback yield%
18.42
20.95
18.84
17.43
17.93
16.47
17.12
15.40
12.87
15.06
15.18
15.40
17.27
48
0.886
D/E ratiox
0.822
0.837
0.838
0.872
1.019
1.099
1.213
1.268
1.493
1.582
0.931
1.268
1.059
27
115.9
Enterprise value¥M
790.2
754.3
781.4
877.1
912.3
903.3
873.3
955.9
903.5
833.8
516.3
(1.78%)
0.27%
59
0.117
LT debt¥B
0.154
0.134
0.129
0.118
0.125
0.120
0.111
0.122
0.115
0.102
1.132
(4.07%)
(4.47%)
77
Revenue
¥2.048B
7.67%
1.00×
Cost of revenue
¥986.5M
7.61%
0.99×
Operating expenses
¥438.6M
7.85%
1.02×
Goodwill & intangibles
15.82%
Spread over hurdle
(0.51%)