1.152
Revenue¥B
2.498
2.671
2.793
2.897
3.080
3.163
3.291
3.528
3.689
3.916
1.193
4.92%
4.90%
75
22.65
Revenue growth%
13.82
14.13
14.98
14.45
12.84
10.01
12.30
11.18
9.00
11.22
28.45
11.18
12.57
19
22.99
Gross margin%
15.80
16.88
14.34
12.44
10.51
10.10
11.98
12.86
11.18
12.75
18.07
11.98
12.60
71
24.56
Operating margin%
11.12
8.21
7.37
6.22
4.68
3.09
0.63
2.80
2.24
1.92
27.32
2.24
3.88
6
7.60
Net margin%
0.40
1.63
3.54
1.27
0.40
0.40
0.40
0.80
0.40
3.37
3.87
0.40
0.60
92
11.60
P/E ratio (avg)x
36.08
39.25
37.28
34.97
34.78
33.96
34.02
34.21
34.43
36.63
31.94
34.21
34.87
10
13.28
EV/EBITx
31.22
34.11
38.47
43.10
51.97
62.84
63.62
64.20
63.67
76.20
10.69
63.67
57.40
77
27.59
FCF yield (avg)%
26.27
27.13
24.30
23.43
21.44
18.65
16.19
15.60
13.27
12.00
20.13
15.60
20.04
34
18.45
FCF margin%
16.00
15.35
14.93
15.73
12.95
13.50
13.56
12.95
10.65
13.35
3.18
13.35
13.53
29
0.710
FCF / Net incomex
1.758
1.919
1.772
1.863
1.807
1.938
2.089
2.006
2.033
1.914
1.579
2.006
1.916
51
11.14
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
2.04
3.84
4.22
1.48
14.58
2.04
0.40
76
23.74
Return on equity%
6.96
4.98
4.38
6.61
4.82
1.96
2.02
0.90
0.83
0.40
22.84
0.90
3.20
87
11.96
Return on assets%
2.51
1.39
0.40
1.18
0.40
0.40
0.40
2.23
3.61
5.08
9.62
2.23
1.29
68
0.89
EPS¥
0.36
0.36
0.40
0.47
0.52
0.55
0.52
0.49
0.51
0.51
0.96
(0.01%)
5.22%
—
2.98
EPS growth%
19.76
22.70
23.25
25.41
27.19
30.07
32.04
32.60
33.41
35.95
2.01
32.60
28.63
63
0.92
Bookvalue per sh¥
0.43
0.40
0.38
0.39
0.36
0.33
0.32
0.34
0.30
0.26
0.95
(6.11%)
(5.72%)
—
0.55
FCF per share¥
0.88
1.03
1.01
1.01
1.05
1.17
1.17
1.18
1.31
1.48
0.95
7.20%
4.91%
—
0.22
Dividend per sh¥
1.82
1.94
1.94
2.33
2.61
2.84
3.27
3.67
4.03
4.86
0.64
13.27%
11.69%
—
7.85
Div yield (avg)%
30.21
32.53
33.90
33.70
33.67
35.82
36.50
38.33
36.26
36.07
26.22
36.26
34.86
13
18.41
Payout ratio%
14.48
12.12
9.54
9.57
10.66
10.17
13.00
12.62
13.57
14.78
13.29
13.00
12.37
77
3.235
Shares (diluted)B
2.422
2.114
1.865
1.823
1.618
1.626
1.422
1.544
1.513
1.535
3.316
(1.06%)
(5.87%)
71
28.63
Buyback yield%
17.83
16.59
14.19
16.31
17.12
18.65
21.40
21.22
21.85
22.26
20.23
21.40
18.24
93
1.036
D/E ratiox
0.989
0.956
0.964
0.845
0.912
0.963
0.863
0.935
0.825
0.801
1.712
0.863
0.924
67
1.998
Enterprise value¥B
4.845
4.993
5.280
5.770
6.643
7.150
7.658
7.685
8.345
8.255
0.222
4.44%
6.62%
55
0.209
LT debt¥B
2.655
2.720
2.617
2.546
2.375
2.250
2.377
2.247
2.216
2.121
3.492
(2.24%)
(1.58%)
23
Revenue
¥3.916B
4.90%
1.00×
Cost of revenue
¥2.741B
4.90%
1.00×
Operating expenses
¥576.6M
5.01%
1.01×
Spread over hurdle
(0.87%)