0.435
Revenue¥B
2.172
2.301
2.473
2.599
2.721
2.835
3.050
3.201
3.437
3.687
0.444
6.27%
6.24%
61
14.25
Revenue growth%
28.64
28.80
29.59
32.36
34.65
35.57
38.24
38.59
38.24
36.18
15.61
38.24
35.11
53
8.92
Gross margin%
27.38
25.69
24.73
23.75
21.00
23.32
20.88
22.11
24.09
25.92
9.24
23.32
23.92
59
24.59
Operating margin%
18.49
15.73
14.17
17.10
15.66
14.47
14.22
16.14
18.75
21.70
5.78
16.14
15.93
16
12.48
Net margin%
18.77
17.92
16.94
17.57
19.14
16.28
13.38
14.36
14.47
14.57
7.69
14.47
16.61
88
34.32
P/E ratio (avg)x
13.19
11.35
10.50
10.41
10.24
8.662
9.342
8.767
8.311
7.586
30.39
8.662
9.792
39
12.38
EV/EBITx
34.07
36.35
38.70
41.36
41.68
39.13
41.85
39.82
38.62
43.88
34.87
39.82
39.47
74
4.14
FCF yield (avg)%
8.42
6.83
4.61
2.28
1.65
1.66
2.68
5.13
6.19
3.76
3.68
3.76
4.19
94
8.84
FCF margin%
32.71
34.65
35.69
36.50
33.80
32.53
31.53
33.72
33.24
32.72
18.88
32.72
33.48
85
0.191
FCF / Net incomex
0.721
0.773
0.765
0.692
0.626
0.644
0.666
0.620
0.637
0.667
1.350
0.644
0.666
64
19.99
ROIC%
28.87
31.78
34.59
33.34
33.60
33.23
31.47
32.00
34.25
31.72
20.75
32.00
32.61
70
26.64
Return on equity%
14.82
17.56
16.51
18.51
17.79
17.39
19.55
21.69
24.26
25.95
3.36
21.69
18.15
47
14.98
Return on assets%
2.80
4.35
3.52
1.11
2.50
0.60
3.32
4.39
1.46
3.83
26.73
3.32
3.06
88
0.66
EPS¥
0.76
0.70
0.77
0.83
0.88
0.85
0.81
0.83
0.91
0.89
0.68
0.32%
1.13%
—
6.84
EPS growth%
25.29
23.41
23.17
25.68
27.00
24.06
25.73
25.13
26.63
26.32
18.70
25.73
25.48
37
0.59
Bookvalue per sh¥
0.65
0.62
0.68
0.71
0.81
0.85
1.02
1.04
1.15
1.17
1.31
7.81%
5.74%
—
0.38
FCF per share¥
0.76
0.83
0.76
0.77
0.84
0.76
0.78
0.84
0.80
0.74
0.64
(2.44%)
(0.06%)
—
1.23
Dividend per sh¥
0.35
0.39
0.44
0.50
0.49
0.55
0.60
0.61
0.58
0.57
0.85
3.11%
4.37%
—
22.59
Div yield (avg)%
13.08
12.15
14.34
13.65
11.24
12.58
12.12
14.70
15.30
16.37
6.83
14.70
13.37
74
19.26
Payout ratio%
25.69
26.21
27.44
30.30
31.83
31.55
32.52
34.90
33.78
35.55
27.46
33.78
31.69
24
1.480
Shares (diluted)B
2.174
2.480
2.759
3.190
3.484
3.907
3.823
3.656
3.637
3.743
1.493
1.45%
6.84%
14
19.35
Buyback yield%
20.67
18.52
16.54
15.27
13.71
11.38
9.98
10.14
7.38
4.60
26.57
9.98
12.54
20
0.328
D/E ratiox
2.525
2.590
2.609
3.100
3.723
4.408
5.096
5.289
6.111
7.181
0.774
5.289
4.065
86
2.370
Enterprise value¥B
1.185
1.239
1.296
1.359
1.163
1.045
1.082
1.065
1.012
0.912
2.668
(4.75%)
(3.13%)
50
0.836
LT debt¥B
2.945
2.820
3.078
3.278
2.979
3.254
3.506
3.144
3.211
3.272
0.634
1.90%
0.41%
90
Revenue
¥3.687B
6.24%
1.00×
Cost of revenue
¥2.173B
6.66%
1.04×
Operating expenses
¥691.4M
5.61%
0.94×
Goodwill & intangibles
19.31%
Spread over hurdle
10.98%