0.116
Revenue¥B
1.065
1.128
1.206
1.285
1.373
1.502
1.584
1.726
1.888
2.010
0.123
7.92%
7.50%
70
14.11
Revenue growth%
21.16
18.27
21.27
22.29
19.63
22.21
21.90
20.72
18.59
15.72
6.58
20.72
20.94
31
24.15
Gross margin%
1.68
2.49
5.44
6.29
8.72
10.23
11.77
10.08
11.27
11.20
5.65
11.20
9.40
33
7.50
Operating margin%
17.69
19.68
19.48
16.72
18.84
16.01
18.20
18.21
16.19
15.19
24.87
16.19
17.94
18
16.69
Net margin%
22.61
21.67
23.38
25.78
26.99
29.82
30.00
28.38
26.30
28.42
19.30
28.42
26.65
25
20.28
P/E ratio (avg)x
37.04
35.39
38.81
43.01
45.70
45.95
50.91
49.14
45.28
48.49
13.22
48.49
45.49
35
28.16
EV/EBITx
23.67
28.32
33.38
33.82
39.60
39.31
38.97
40.51
39.07
38.44
28.57
39.07
38.70
37
22.65
FCF yield (avg)%
6.24
5.26
2.45
0.57
0.40
1.37
0.40
1.60
1.11
0.40
24.41
1.11
1.24
51
28.15
FCF margin%
4.86
2.23
1.08
3.67
4.92
5.72
7.70
7.78
7.55
7.32
10.43
7.55
5.32
89
0.471
FCF / Net incomex
0.665
0.701
0.768
0.737
0.741
0.789
0.826
0.820
0.849
0.846
1.703
0.826
0.778
69
7.54
ROIC%
10.21
10.10
8.85
6.96
4.04
5.79
5.76
5.34
6.55
6.49
27.03
5.79
6.52
58
11.66
Return on equity%
27.75
29.22
27.28
29.21
29.72
31.23
31.17
29.31
26.41
25.25
8.86
29.31
29.22
62
5.79
Return on assets%
32.91
32.73
34.12
36.58
37.28
38.27
37.81
36.30
35.21
36.59
9.65
36.59
36.44
94
0.67
EPS¥
0.50
0.54
0.57
0.57
0.60
0.59
0.61
0.61
0.60
0.70
0.73
2.94%
5.09%
—
20.53
EPS growth%
9.35
11.69
13.29
12.50
11.17
11.95
9.87
10.39
13.19
11.26
5.37
11.26
11.47
42
0.28
Bookvalue per sh¥
0.87
0.91
1.01
1.00
0.98
1.00
1.09
1.11
1.21
1.30
0.94
5.92%
4.42%
—
0.26
FCF per share¥
0.52
0.55
0.57
0.68
0.78
0.81
0.88
0.90
1.04
1.01
0.57
5.22%
6.85%
—
0.21
Dividend per sh¥
0.82
0.88
0.96
0.88
0.93
0.94
0.91
1.01
1.01
1.08
0.17
3.10%
2.77%
—
21.66
Div yield (avg)%
22.89
25.38
24.43
23.22
25.55
23.46
22.49
22.40
20.14
19.96
27.57
22.40
23.06
74
15.84
Payout ratio%
18.51
17.28
18.51
19.58
16.59
18.05
19.96
18.92
17.93
16.34
26.65
18.05
18.28
51
1.245
Shares (diluted)B
1.652
1.768
1.829
1.955
2.053
2.188
2.310
2.478
2.587
2.626
1.229
5.05%
6.56%
61
15.09
Buyback yield%
25.76
26.62
27.35
24.54
26.59
26.71
28.31
28.20
28.31
28.80
18.30
28.31
27.03
58
0.462
D/E ratiox
1.146
1.320
1.295
1.490
1.548
1.694
1.820
2.002
2.343
2.605
1.757
2.002
1.621
68
0.401
Enterprise value¥B
0.630
0.700
0.754
0.836
0.833
0.986
1.026
1.025
1.119
1.321
1.015
9.67%
9.03%
88
1.381
LT debt¥B
0.435
0.459
0.484
0.537
0.592
0.671
0.653
0.750
0.837
0.971
1.517
10.40%
9.67%
13
Revenue
¥2.010B
7.50%
1.00×
Cost of revenue
¥879.2M
7.29%
0.98×
Operating expenses
¥444.0M
7.70%
1.02×
Goodwill & intangibles
16.26%
Spread over hurdle
12.50%