0.687
Revenue¥B
1.069
1.119
1.150
1.182
1.209
1.272
1.320
1.356
1.424
1.473
0.768
4.04%
3.36%
73
13.37
Revenue growth%
17.87
18.66
20.83
22.89
24.56
27.36
25.89
27.44
27.45
29.41
29.62
27.44
25.23
18
28.43
Gross margin%
17.06
15.77
17.69
20.46
19.18
17.26
17.52
14.55
16.60
15.40
19.81
16.60
17.16
22
18.52
Operating margin%
16.71
19.65
18.89
19.50
19.19
16.31
15.84
16.84
17.31
19.11
3.96
16.84
18.10
77
8.32
Net margin%
22.76
23.93
26.89
25.40
25.47
23.79
23.14
25.14
23.74
21.97
18.84
23.74
23.86
56
16.72
P/E ratio (avg)x
23.77
24.28
28.54
28.16
27.62
32.55
38.32
36.91
38.69
42.44
22.81
38.32
30.55
62
37.66
EV/EBITx
20.00
20.50
18.78
16.75
17.10
18.08
16.48
16.17
17.54
17.59
34.91
17.54
17.56
18
3.41
FCF yield (avg)%
10.09
11.20
11.92
12.40
9.63
11.56
13.72
11.40
9.03
11.54
12.76
11.54
11.47
21
5.22
FCF margin%
12.59
10.08
7.27
9.91
8.08
10.66
13.25
11.85
9.24
9.19
14.78
10.66
10.00
40
1.253
FCF / Net incomex
0.576
0.627
0.599
0.562
0.647
0.640
0.734
0.698
0.767
0.780
0.957
0.734
0.643
42
15.73
ROIC%
22.84
22.81
21.47
23.87
26.57
25.90
23.45
21.56
20.75
17.77
19.06
21.56
22.83
20
10.20
Return on equity%
22.28
25.16
25.02
22.79
24.51
25.58
25.29
26.99
24.91
24.61
11.90
25.29
24.97
94
5.71
Return on assets%
27.89
30.61
29.90
29.21
30.67
29.07
31.05
29.61
30.72
27.75
5.19
29.61
29.75
55
0.13
EPS¥
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.15
(1.78%)
(2.14%)
—
3.82
EPS growth%
9.29
7.72
8.70
11.00
8.24
9.43
7.75
9.39
7.63
5.24
11.73
7.75
8.47
34
0.11
Bookvalue per sh¥
0.15
0.13
0.13
0.11
0.11
0.11
0.11
0.10
0.11
0.12
0.18
1.36%
(2.31%)
—
0.18
FCF per share¥
0.13
0.12
0.11
0.12
0.11
0.10
0.09
0.08
0.08
0.08
0.09
(6.05%)
(4.85%)
—
0.15
Dividend per sh¥
0.18
0.18
0.20
0.20
0.20
0.20
0.23
0.24
0.26
0.24
0.09
3.45%
3.51%
—
9.69
Div yield (avg)%
23.50
24.21
27.08
27.84
27.93
28.54
30.31
33.06
34.72
32.28
15.27
32.28
28.24
60
29.31
Payout ratio%
20.87
22.49
24.59
27.44
27.26
27.32
25.85
28.20
30.55
30.69
2.86
28.20
27.29
86
3.799
Shares (diluted)B
2.485
2.250
2.423
2.202
2.259
2.321
2.517
2.353
2.059
2.080
3.682
(1.63%)
(2.68%)
29
13.71
Buyback yield%
21.39
23.05
25.47
22.86
24.81
22.95
22.43
24.67
21.78
19.82
22.88
22.43
22.90
91
1.409
D/E ratiox
2.397
2.711
3.110
3.230
3.169
3.147
3.191
3.100
3.137
3.248
1.585
3.147
3.142
43
0.159
Enterprise value¥B
1.414
1.614
1.618
1.587
1.774
1.999
2.069
2.111
2.032
1.964
0.818
2.06%
4.79%
40
1.625
LT debt¥B
1.019
0.988
1.040
0.995
1.007
1.004
1.030
1.166
1.293
1.313
1.316
5.44%
1.84%
45
Revenue
¥1.473B
3.36%
1.00×
Cost of revenue
¥884.7M
3.38%
1.00×
Operating expenses
¥183.3M
3.12%
0.98×
Spread over hurdle
13.47%