0.608
Revenue¥B
0.968
1.030
1.081
1.176
1.269
1.334
1.402
1.511
1.584
1.692
0.628
5.93%
6.28%
79
21.95
Revenue growth%
31.59
30.52
30.12
29.90
31.31
33.51
36.50
37.40
40.19
42.46
29.09
37.40
32.55
79
27.67
Gross margin%
20.84
21.01
19.08
19.13
19.64
20.37
21.12
19.34
21.06
24.06
5.67
21.06
20.60
91
18.68
Operating margin%
3.41
1.76
0.40
0.40
0.52
0.40
0.40
0.40
2.30
0.76
28.42
0.40
0.46
43
14.77
Net margin%
15.14
16.12
16.34
17.79
18.77
17.34
20.02
22.85
24.63
27.35
8.65
22.85
18.28
64
10.50
P/E ratio (avg)x
53.70
55.62
55.81
67.38
68.00
80.04
94.54
101.4
108.1
112.1
30.59
101.4
74.02
59
12.03
EV/EBITx
26.41
26.05
26.16
27.09
27.68
29.71
31.27
28.26
27.63
24.51
12.91
28.26
27.36
24
29.61
FCF yield (avg)%
15.74
12.94
13.19
10.52
13.11
12.56
12.15
11.62
11.40
13.88
19.09
12.15
12.75
14
18.67
FCF margin%
6.23
4.78
5.72
4.38
4.98
5.41
3.03
3.31
5.06
3.69
21.03
3.69
4.88
19
1.282
FCF / Net incomex
0.433
0.431
0.432
0.457
0.409
0.409
0.381
0.354
0.343
0.320
0.354
0.354
0.409
76
4.98
ROIC%
20.25
20.95
22.43
23.58
25.29
25.83
28.73
27.73
25.22
27.05
8.92
27.05
25.25
59
11.50
Return on equity%
19.35
19.66
17.55
19.11
16.32
15.04
13.96
12.03
14.41
16.61
14.99
14.41
16.46
57
8.17
Return on assets%
17.72
17.12
17.56
15.82
13.92
12.05
14.49
13.77
11.26
14.24
9.19
13.77
14.36
17
0.78
EPS¥
0.47
0.54
0.61
0.59
0.64
0.68
0.76
0.82
0.95
0.96
0.82
8.51%
6.92%
—
16.89
EPS growth%
11.19
11.86
10.47
11.61
11.67
12.68
10.30
12.17
10.29
11.83
4.85
11.83
11.64
94
0.55
Bookvalue per sh¥
0.64
0.59
0.62
0.57
0.54
0.60
0.57
0.59
0.63
0.60
0.63
2.20%
0.60%
—
0.37
FCF per share¥
0.76
0.67
0.60
0.66
0.60
0.57
0.51
0.51
0.55
0.56
0.70
(1.33%)
(2.40%)
—
0.79
Dividend per sh¥
0.30
0.32
0.35
0.36
0.35
0.39
0.45
0.51
0.55
0.52
0.38
8.35%
6.46%
—
29.13
Div yield (avg)%
2.25
3.23
3.55
2.89
0.71
0.40
1.49
2.97
1.12
1.02
21.90
1.12
1.87
93
22.27
Payout ratio%
9.39
6.80
4.33
4.77
5.70
7.16
10.14
11.75
14.18
16.69
24.99
11.75
8.28
69
0.925
Shares (diluted)B
1.050
1.125
1.110
1.114
1.000
0.965
1.057
0.986
1.044
1.062
0.943
1.21%
0.72%
33
14.06
Buyback yield%
18.86
19.30
17.69
15.83
15.90
13.83
12.66
12.46
11.70
10.07
2.95
12.46
14.83
45
1.577
D/E ratiox
0.971
0.978
1.093
1.083
1.039
1.212
1.359
1.373
1.388
1.453
0.763
1.373
1.153
83
118.7
Enterprise value¥M
71.09
70.86
68.86
68.13
65.70
66.10
64.23
59.57
56.64
51.08
369.6
(4.91%)
(3.70%)
44
118.8
LT debt¥M
796.1
844.1
912.5
842.9
917.9
826.9
763.0
827.7
909.1
975.6
884.4
1.23%
1.51%
6
Revenue
¥1.692B
6.28%
1.00×
Cost of revenue
¥794.2M
6.72%
1.04×
Operating expenses
¥336.8M
5.66%
0.94×
Spread over hurdle
13.36%