0.494
Revenue¥B
0.593
0.631
0.680
0.752
0.815
0.893
0.976
1.043
1.104
1.208
0.526
8.19%
8.18%
63
29.62
Revenue growth%
27.40
28.10
29.50
28.15
29.11
27.98
26.30
28.32
30.24
27.56
28.96
27.98
28.13
56
27.15
Gross margin%
20.22
20.79
20.27
20.43
23.25
22.38
21.37
21.72
19.37
17.06
19.32
21.37
20.61
40
8.09
Operating margin%
23.72
23.69
25.00
25.44
27.34
27.19
24.78
25.27
25.75
27.43
7.82
25.75
25.36
81
2.78
Net margin%
10.24
12.07
11.07
9.65
10.99
13.19
10.74
8.06
6.19
5.24
14.09
8.06
10.49
23
9.674
P/E ratio (avg)x
28.39
29.24
31.85
35.91
40.54
39.25
44.46
45.30
48.38
53.02
28.53
45.30
39.89
16
21.88
EV/EBITx
11.74
11.75
12.85
12.54
13.94
14.63
16.58
15.30
17.41
17.32
12.42
16.58
14.29
33
29.65
FCF yield (avg)%
20.99
19.82
18.08
19.67
21.69
21.23
22.43
20.01
22.09
21.71
23.41
21.71
21.11
63
3.00
FCF margin%
6.11
5.99
4.55
4.91
7.07
6.50
8.86
10.60
7.99
6.81
21.37
7.99
6.66
78
1.706
FCF / Net incomex
1.662
1.681
1.801
1.908
2.036
2.255
2.475
2.709
2.737
2.576
1.539
2.576
2.145
59
10.18
ROIC%
8.26
10.23
7.80
9.25
8.72
9.86
8.45
9.56
12.40
14.27
20.21
9.86
9.41
14
22.60
Return on equity%
21.07
21.83
24.24
22.59
25.15
27.69
27.64
26.03
28.91
27.90
6.80
27.69
25.59
16
25.10
Return on assets%
1.58
1.99
4.25
4.29
4.22
3.29
1.02
1.95
3.74
4.11
15.52
3.29
3.51
35
0.17
EPS¥
0.26
0.24
0.23
0.20
0.19
0.17
0.15
0.13
0.13
0.14
0.19
(5.54%)
(5.98%)
—
4.57
EPS growth%
7.22
6.19
5.58
3.61
4.43
7.02
4.92
6.01
4.63
7.32
8.48
6.01
5.79
19
0.29
Bookvalue per sh¥
1.30
1.33
1.60
1.66
1.98
2.14
2.59
3.06
3.16
3.37
0.23
11.22%
11.69%
—
0.52
FCF per share¥
1.11
1.12
1.24
1.35
1.43
1.60
1.84
2.11
2.34
2.54
0.50
12.28%
8.83%
—
0.21
Dividend per sh¥
0.74
0.73
0.82
0.81
0.95
0.96
0.98
1.01
1.10
1.15
0.64
3.90%
6.06%
—
21.13
Div yield (avg)%
26.39
27.36
28.56
30.01
30.12
32.28
30.78
30.35
33.13
31.03
28.25
31.03
30.23
69
9.54
Payout ratio%
5.93
6.85
6.47
9.08
11.83
11.45
11.94
9.10
7.53
4.96
9.13
9.10
8.31
78
0.702
Shares (diluted)B
0.737
0.702
0.724
0.775
0.787
0.901
0.944
1.077
1.033
1.137
0.678
7.63%
5.29%
60
8.33
Buyback yield%
16.18
14.49
13.69
13.52
12.95
11.14
14.02
14.45
17.15
14.49
16.50
14.45
14.24
56
1.647
D/E ratiox
1.100
1.019
1.053
1.013
1.070
0.975
0.984
0.946
0.969
1.005
1.467
0.975
1.009
87
1.011
Enterprise value¥B
1.081
1.224
1.360
1.497
1.745
1.919
1.920
1.961
2.132
2.086
0.048
3.64%
7.84%
25
616.9
LT debt¥M
549.6
545.7
583.3
651.9
682.2
759.6
791.1
747.1
789.1
695.8
787.5
0.40%
3.39%
23
Revenue
¥1.208B
8.18%
1.00×
Cost of revenue
¥709.8M
7.61%
0.95×
Operating expenses
¥180.9M
9.66%
1.15×
Spread over hurdle
14.72%