2.578
Revenue¥B
3.286
3.357
3.371
3.443
3.552
3.560
3.672
3.780
3.900
3.901
2.654
1.89%
1.95%
9
12.18
Revenue growth%
9.55
12.05
13.65
10.96
8.56
7.96
5.23
4.54
7.13
5.79
17.80
5.79
8.26
79
29.65
Gross margin%
3.95
3.14
1.83
0.40
1.40
2.65
5.14
7.40
6.00
4.78
10.24
5.14
3.55
10
6.13
Operating margin%
18.93
18.76
15.76
17.78
15.38
12.85
14.75
15.63
14.67
13.77
16.16
14.67
15.51
26
18.98
Net margin%
15.37
15.89
18.00
16.65
14.50
13.07
11.21
9.22
9.91
9.76
3.76
9.91
13.78
53
8.455
P/E ratio (avg)x
9.242
10.65
11.37
11.90
13.72
15.39
14.47
14.66
13.63
14.87
36.36
14.66
13.67
55
27.87
EV/EBITx
31.68
33.77
35.75
35.76
38.81
38.98
39.65
45.02
43.51
44.41
28.22
43.51
38.90
88
26.77
FCF yield (avg)%
13.86
15.41
14.14
11.70
9.84
9.18
9.78
11.95
12.12
10.35
16.11
10.35
11.82
69
21.22
FCF margin%
19.22
19.91
19.63
20.47
22.26
23.61
22.70
24.19
24.42
27.20
6.09
24.19
22.48
16
1.514
FCF / Net incomex
1.428
1.473
1.659
1.883
1.982
2.211
2.086
2.144
2.468
2.261
1.500
2.211
2.034
75
15.62
ROIC%
13.56
14.27
12.69
9.86
7.78
8.68
7.57
7.94
5.42
6.79
2.73
7.57
8.31
77
2.67
Return on equity%
20.77
21.04
18.44
20.59
21.57
21.17
23.18
24.80
26.69
27.64
2.35
24.80
21.37
18
7.27
Return on assets%
22.59
24.50
23.07
22.63
22.45
24.67
25.81
25.53
23.18
23.65
6.97
24.67
23.41
67
0.10
EPS¥
0.26
0.26
0.25
0.24
0.24
0.26
0.29
0.29
0.27
0.29
0.10
3.39%
1.64%
—
13.97
EPS growth%
29.73
27.60
27.49
25.09
22.45
21.32
23.98
21.90
24.05
24.19
25.11
23.98
24.12
92
0.34
Bookvalue per sh¥
0.20
0.19
0.20
0.22
0.24
0.23
0.23
0.24
0.25
0.27
0.06
2.44%
4.40%
—
0.26
FCF per share¥
0.12
0.10
0.10
0.10
0.11
0.10
0.10
0.10
0.10
0.10
0.25
(1.13%)
(1.21%)
—
0.23
Dividend per sh¥
0.19
0.21
0.20
0.19
0.20
0.21
0.21
0.23
0.22
0.23
0.07
2.51%
3.18%
—
16.72
Div yield (avg)%
11.73
11.83
9.55
7.77
10.36
11.89
12.33
14.04
13.01
12.23
19.75
12.33
11.86
93
8.81
Payout ratio%
7.62
8.47
8.48
11.11
8.35
7.90
7.04
4.75
6.80
7.07
6.27
7.04
7.76
27
4.378
Shares (diluted)B
3.431
3.142
2.797
3.059
2.813
2.496
2.204
2.072
2.236
2.067
4.178
(5.97%)
(5.19%)
88
16.42
Buyback yield%
10.61
9.67
11.63
14.07
11.25
9.48
11.25
13.78
12.52
13.46
17.49
12.52
11.44
12
1.157
D/E ratiox
0.209
0.180
0.162
0.159
0.162
0.169
0.169
0.170
0.151
0.165
0.929
0.169
0.167
35
1,432
Enterprise value¥M
462.9
526.9
588.2
635.7
595.1
585.4
557.1
605.9
673.8
614.9
704.6
0.66%
2.37%
5
2.401
LT debt¥B
0.271
0.260
0.256
0.272
0.231
0.230
0.215
0.196
0.176
0.172
2.176
(5.72%)
(4.42%)
84
Revenue
¥3.901B
1.95%
1.00×
Cost of revenue
¥2.169B
1.92%
1.00×
Operating expenses
¥935.8M
1.91%
1.00×
Goodwill & intangibles
17.13%
Spread over hurdle
14.65%