0.500
Revenue¥B
0.759
0.804
0.886
0.970
1.063
1.155
1.261
1.381
1.514
1.663
0.538
9.37%
8.97%
8
24.78
Revenue growth%
31.19
30.81
30.31
31.18
31.46
29.56
28.44
29.60
31.79
34.63
7.12
29.60
30.99
13
9.16
Gross margin%
21.95
23.46
23.43
22.48
22.49
22.08
24.87
25.48
26.06
28.28
16.27
25.48
23.44
50
21.73
Operating margin%
5.80
5.63
7.83
9.42
12.03
13.61
11.50
9.53
11.52
11.56
7.12
11.52
10.51
54
20.09
Net margin%
10.50
12.29
14.05
13.71
10.82
9.09
8.93
7.14
10.10
9.79
5.98
9.09
10.30
30
32.41
P/E ratio (avg)x
41.28
46.78
44.55
44.05
45.04
51.96
54.34
61.02
62.10
69.84
12.53
61.02
49.37
41
31.44
EV/EBITx
20.27
18.45
19.40
18.19
17.14
18.32
18.49
18.58
18.91
17.69
15.97
18.49
18.47
85
4.43
FCF yield (avg)%
9.43
11.85
10.67
11.50
10.65
7.66
5.66
8.28
7.80
7.60
14.08
7.66
8.85
94
14.50
FCF margin%
23.58
22.84
22.45
21.86
20.47
20.40
18.12
19.03
18.79
21.41
18.71
19.03
20.94
65
0.268
FCF / Net incomex
2.545
2.687
3.071
3.679
4.269
4.826
5.455
6.040
6.516
7.873
1.794
6.040
4.547
62
21.44
ROIC%
25.38
26.66
24.96
24.22
25.94
28.67
26.32
28.65
29.61
27.79
15.29
28.65
26.49
68
17.66
Return on equity%
25.96
23.73
23.72
26.01
28.10
27.36
27.19
28.20
27.12
26.22
9.17
27.19
26.67
93
10.79
Return on assets%
17.23
19.88
21.47
20.64
21.03
24.00
24.91
25.31
25.44
23.31
18.04
24.91
22.39
47
0.39
EPS¥
0.52
0.52
0.52
0.52
0.55
0.61
0.58
0.65
0.72
0.76
0.42
6.72%
3.25%
—
19.84
EPS growth%
31.17
28.97
28.61
28.55
26.24
25.82
25.75
23.16
25.12
23.39
15.63
25.12
26.03
70
0.37
Bookvalue per sh¥
0.08
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.41
2.44%
(0.38%)
—
0.24
FCF per share¥
0.10
0.09
0.10
0.09
0.09
0.09
0.08
0.07
0.08
0.08
0.21
(3.39%)
(3.27%)
—
0.52
Dividend per sh¥
0.47
0.43
0.39
0.37
0.37
0.40
0.43
0.39
0.41
0.37
0.21
0.22%
(3.32%)
—
15.47
Div yield (avg)%
0.97
0.40
0.90
1.83
3.12
5.12
3.34
3.45
5.51
8.29
25.89
5.12
3.23
60
13.17
Payout ratio%
13.64
11.36
10.31
11.53
11.44
12.61
13.36
13.18
12.19
10.32
13.62
12.61
11.86
5
1.198
Shares (diluted)B
1.397
1.580
1.547
1.751
1.723
1.784
1.897
2.073
2.037
2.255
1.211
5.53%
4.88%
21
28.69
Buyback yield%
5.88
4.86
7.69
8.37
11.00
8.53
5.81
8.26
9.37
9.46
26.10
8.53
8.32
66
0.607
D/E ratiox
0.347
0.362
0.400
0.404
0.429
0.399
0.459
0.431
0.428
0.456
1.239
0.431
0.416
87
0.253
Enterprise value¥B
2.882
3.292
3.384
3.390
4.004
4.478
4.754
5.195
5.061
5.732
1.082
7.44%
8.46%
45
1.539
LT debt¥B
0.940
0.862
0.955
1.057
1.002
1.000
0.963
1.031
1.112
1.122
1.690
2.28%
2.18%
20
Revenue
¥1.663B
8.97%
1.00×
Cost of revenue
¥1.086B
8.72%
0.98×
Operating expenses
¥408.6M
9.35%
1.04×
Spread over hurdle
(2.53%)