0.566
Revenue¥B
1.178
1.292
1.435
1.577
1.685
1.794
1.921
2.106
2.271
2.489
0.591
8.11%
8.54%
92
9.17
Revenue growth%
19.26
16.74
15.35
15.89
13.70
12.10
10.55
7.68
5.40
5.31
2.97
7.68
12.90
93
15.81
Gross margin%
10.80
11.87
10.66
13.36
14.77
13.32
14.83
13.72
14.79
13.50
23.69
13.72
13.43
39
5.30
Operating margin%
8.75
6.06
7.13
6.13
6.70
4.32
3.01
1.29
3.27
2.19
15.94
3.01
5.19
55
2.29
Net margin%
4.88
2.93
0.64
0.69
2.36
0.40
1.65
0.40
0.40
2.75
24.70
0.40
1.17
70
17.53
P/E ratio (avg)x
40.05
45.52
42.43
47.84
48.30
46.18
48.57
50.91
48.84
56.19
9.951
48.84
48.07
68
12.94
EV/EBITx
32.90
32.46
36.14
41.93
42.74
45.94
44.16
44.26
51.30
54.97
31.72
45.94
43.45
78
16.32
FCF yield (avg)%
12.24
13.74
11.69
14.63
16.38
18.70
15.98
15.83
14.07
12.25
14.69
15.83
14.35
85
14.31
FCF margin%
7.19
7.06
9.22
12.20
13.18
14.89
17.22
16.65
14.52
12.77
12.75
14.89
12.98
50
1.746
FCF / Net incomex
2.606
3.123
3.642
3.862
4.558
5.001
5.135
5.447
5.938
5.859
1.272
5.447
4.780
49
28.93
ROIC%
24.63
23.42
23.31
23.87
25.95
24.56
23.43
21.84
19.45
18.39
26.16
21.84
23.42
89
23.06
Return on equity%
0.40
2.01
4.43
5.31
3.73
6.73
5.64
3.07
1.89
0.40
29.16
3.07
3.40
34
3.50
Return on assets%
5.99
8.64
9.23
7.30
5.22
4.93
1.99
3.18
2.52
0.40
14.52
2.52
5.07
92
0.88
EPS¥
0.98
0.95
0.94
0.96
1.05
1.13
1.18
1.13
1.06
1.14
0.90
1.83%
1.97%
—
18.84
EPS growth%
7.38
4.41
5.58
7.86
9.76
8.89
7.59
7.63
10.23
7.44
3.02
7.63
7.61
50
0.67
Bookvalue per sh¥
0.94
1.06
1.19
1.24
1.38
1.50
1.44
1.52
1.58
1.77
1.10
5.07%
7.35%
—
0.54
FCF per share¥
0.62
0.60
0.65
0.65
0.59
0.66
0.67
0.69
0.68
0.66
0.44
2.40%
1.52%
—
0.85
Dividend per sh¥
1.07
1.26
1.46
1.75
1.75
2.02
2.17
2.59
2.79
2.97
1.07
11.15%
12.80%
—
23.17
Div yield (avg)%
15.50
15.26
17.50
17.50
17.05
19.35
18.26
16.89
14.27
15.52
20.40
16.89
16.97
79
6.04
Payout ratio%
25.21
23.14
25.95
28.04
26.66
27.87
25.17
25.45
23.04
22.71
16.68
25.17
25.33
71
1.116
Shares (diluted)B
0.913
0.801
0.825
0.887
0.950
0.967
1.007
0.861
0.846
0.912
1.168
(0.82%)
0.48%
42
17.21
Buyback yield%
2.59
1.52
0.40
1.74
3.71
4.61
5.84
4.84
1.94
2.37
20.45
4.61
2.48
55
0.117
D/E ratiox
0.739
0.694
0.717
0.804
0.832
0.912
0.977
1.020
1.150
1.266
1.729
1.020
0.872
40
1.970
Enterprise value¥B
1.010
0.986
0.928
0.964
0.985
0.944
0.908
0.962
1.041
1.086
1.930
1.98%
(0.36%)
11
1.127
LT debt¥B
0.497
0.505
0.600
0.677
0.768
0.756
0.900
1.071
1.219
1.291
0.597
10.95%
11.54%
95
Revenue
¥2.489B
8.54%
1.00×
Cost of revenue
¥1.742B
8.54%
1.00×
Operating expenses
¥299.2M
8.71%
1.02×
Spread over hurdle
28.64%