1.833
Revenue¥B
1.121
1.165
1.237
1.304
1.387
1.480
1.572
1.614
1.679
1.716
1.880
4.35%
4.96%
11
9.08
Revenue growth%
5.57
4.51
5.02
4.47
6.15
3.88
5.21
4.22
2.75
2.69
19.05
3.88
4.49
14
26.19
Gross margin%
25.99
25.70
27.57
27.84
29.27
30.49
30.87
30.59
30.76
32.41
12.89
30.76
29.88
41
9.72
Operating margin%
5.56
8.01
10.01
9.76
8.22
9.84
11.03
9.33
8.69
7.49
7.69
9.33
9.01
19
11.95
Net margin%
20.75
22.08
20.27
20.20
22.84
23.80
23.51
22.67
20.62
18.38
23.36
22.67
21.41
83
33.66
P/E ratio (avg)x
44.79
51.36
53.24
50.26
56.81
57.04
59.97
69.84
65.20
75.73
26.86
65.20
56.92
77
16.26
EV/EBITx
16.64
18.28
19.24
22.41
21.41
24.20
25.00
27.93
31.13
30.13
24.17
27.93
23.30
8
11.01
FCF yield (avg)%
27.92
28.36
29.81
30.04
30.61
28.47
30.46
32.99
34.58
32.37
15.53
32.37
30.25
42
27.14
FCF margin%
11.51
11.36
12.98
15.09
15.92
14.06
13.37
11.69
9.38
8.33
20.94
11.69
12.34
87
0.628
FCF / Net incomex
0.474
0.438
0.382
0.371
0.348
0.367
0.353
0.380
0.357
0.323
1.530
0.357
0.369
89
8.62
ROIC%
14.74
15.22
17.18
19.80
20.86
19.48
21.26
22.52
22.34
21.76
9.32
21.76
20.33
50
25.57
Return on equity%
0.40
0.60
2.42
4.08
3.53
1.27
0.40
3.24
5.04
3.61
22.40
3.24
2.83
22
23.83
Return on assets%
12.86
15.05
14.70
16.92
16.61
19.11
19.07
16.11
19.07
19.37
16.03
19.07
16.77
43
1.24
EPS¥
0.56
0.67
0.73
0.81
0.96
1.06
1.13
1.19
1.43
1.68
1.27
11.80%
11.98%
—
26.95
EPS growth%
12.59
9.75
11.21
12.37
13.74
14.32
13.07
11.98
13.94
12.62
13.85
13.07
12.61
92
0.34
Bookvalue per sh¥
0.75
0.72
0.79
0.83
0.79
0.87
0.86
0.79
0.78
0.70
0.93
(2.47%)
(1.14%)
—
1.08
FCF per share¥
1.57
1.42
1.32
1.27
1.23
1.08
0.99
1.03
1.07
1.05
0.32
(3.28%)
(3.62%)
—
0.98
Dividend per sh¥
1.51
1.49
1.57
1.64
1.81
1.88
2.07
1.91
2.01
1.97
0.33
1.73%
3.15%
—
20.05
Div yield (avg)%
3.98
4.50
6.65
4.09
1.94
3.54
4.44
3.39
2.38
0.40
24.19
3.39
3.76
62
10.40
Payout ratio%
14.34
16.20
17.89
19.45
21.48
22.66
23.79
24.89
26.99
28.40
6.04
24.89
22.07
14
0.845
Shares (diluted)B
1.025
1.089
1.074
1.136
1.234
1.207
1.376
1.349
1.556
1.549
0.845
4.66%
4.50%
93
14.23
Buyback yield%
14.12
13.01
12.52
12.02
14.20
16.64
15.26
13.30
13.83
13.42
27.19
13.83
13.63
62
0.745
D/E ratiox
0.825
0.826
0.762
0.772
0.807
0.836
0.781
0.844
0.764
0.714
0.911
0.781
0.794
78
1.557
Enterprise value¥B
2.422
2.877
2.849
3.275
3.258
3.654
3.645
3.885
4.706
4.725
1.832
7.72%
7.88%
10
0.749
LT debt¥B
1.247
1.058
1.051
0.991
1.067
1.070
1.075
1.024
0.986
0.895
0.287
(3.45%)
(4.13%)
43
Revenue
¥1.716B
4.96%
1.00×
Cost of revenue
¥928.1M
5.47%
1.05×
Operating expenses
¥310.1M
4.35%
0.94×
Spread over hurdle
33.77%