0.517
Revenue¥B
1.237
1.265
1.308
1.316
1.317
1.356
1.379
1.415
1.439
1.444
0.551
1.85%
1.80%
7
25.35
Revenue growth%
25.32
24.25
25.97
23.99
21.11
20.65
18.72
21.70
24.62
27.23
20.16
21.70
24.12
42
21.98
Gross margin%
17.49
15.63
16.55
16.31
18.64
19.14
21.04
20.71
21.74
19.81
25.31
20.71
18.89
20
22.03
Operating margin%
0.40
0.40
0.40
1.09
0.40
0.40
0.40
1.34
1.47
2.53
19.54
1.34
0.40
77
6.40
Net margin%
22.42
25.35
24.79
23.19
24.24
26.97
25.95
27.82
26.99
24.55
26.08
26.97
25.07
91
36.43
P/E ratio (avg)x
14.86
12.57
12.63
13.25
13.17
11.19
10.01
10.16
9.521
8.031
19.35
10.01
11.88
52
32.01
EV/EBITx
21.74
20.89
20.39
18.72
17.51
19.03
19.70
19.90
17.68
18.19
13.19
19.03
19.37
52
7.55
FCF yield (avg)%
18.06
15.52
13.67
15.91
16.00
14.24
12.86
10.22
8.39
10.56
15.60
10.56
13.96
73
19.70
FCF margin%
0.83
0.40
2.78
1.24
2.62
3.24
5.53
7.63
5.99
3.47
11.06
5.53
3.01
34
0.309
FCF / Net incomex
0.812
0.824
0.791
0.867
0.844
0.923
0.920
0.833
0.804
0.731
1.182
0.833
0.829
70
16.02
ROIC%
17.35
14.49
13.00
15.13
12.69
11.08
9.10
8.87
8.23
5.25
17.28
8.87
11.89
36
25.22
Return on equity%
34.27
34.34
33.93
35.21
34.46
37.28
39.22
40.81
39.58
37.97
16.43
39.22
36.24
29
8.57
Return on assets%
26.72
26.91
29.68
31.56
29.08
28.92
26.34
27.30
26.91
28.94
16.36
27.30
28.11
42
0.58
EPS¥
1.16
1.20
1.39
1.48
1.68
1.70
1.85
1.88
2.04
2.10
0.65
4.48%
7.56%
—
3.23
EPS growth%
22.16
20.33
22.39
22.50
23.05
22.21
23.71
24.87
21.94
22.33
18.68
22.33
22.36
25
0.13
Bookvalue per sh¥
0.29
0.29
0.32
0.32
0.35
0.36
0.38
0.38
0.37
0.40
0.52
2.84%
3.54%
—
0.19
FCF per share¥
0.62
0.74
0.89
0.92
1.10
1.27
1.53
1.85
1.91
1.94
0.63
11.99%
11.74%
—
0.14
Dividend per sh¥
0.40
0.43
0.45
0.44
0.39
0.43
0.41
0.43
0.41
0.45
0.66
2.58%
0.54%
—
29.12
Div yield (avg)%
25.26
26.77
27.44
27.21
27.71
29.90
32.65
33.23
31.23
33.81
9.31
32.65
28.80
89
3.52
Payout ratio%
13.61
12.30
12.37
12.22
13.16
12.62
11.70
12.22
10.58
10.67
11.44
11.70
12.26
69
1.053
Shares (diluted)B
0.957
0.827
0.836
0.903
0.881
0.843
0.838
0.785
0.733
0.793
1.087
(2.08%)
(2.76%)
66
8.56
Buyback yield%
24.66
23.91
24.07
23.51
22.63
24.09
23.72
24.95
25.48
23.59
13.42
24.09
23.99
25
0.514
D/E ratiox
0.488
0.488
0.531
0.534
0.562
0.578
0.647
0.719
0.766
0.752
1.095
0.719
0.570
76
1.714
Enterprise value¥B
0.522
0.502
0.568
0.524
0.550
0.619
0.636
0.704
0.765
0.768
1.426
6.89%
4.98%
26
1.397
LT debt¥B
1.075
0.990
0.975
1.056
1.017
0.906
0.959
0.897
0.920
0.976
0.105
(0.82%)
(1.99%)
69
Revenue
¥1.444B
1.80%
1.00×
Cost of revenue
¥1.011B
1.80%
1.00×
Operating expenses
¥231.5M
2.64%
1.09×
Spread over hurdle
(3.19%)