0.367
Revenue¥B
0.922
0.964
0.990
1.021
1.043
1.083
1.101
1.142
1.184
1.244
0.395
3.59%
3.40%
63
3.34
Revenue growth%
6.27
7.52
7.03
7.85
6.37
6.69
8.59
10.09
11.63
9.93
23.34
9.93
7.68
24
3.02
Gross margin%
18.42
18.00
17.34
20.14
17.78
14.86
13.31
11.10
10.95
8.18
20.00
11.10
16.10
36
27.64
Operating margin%
23.62
22.56
19.79
20.13
18.36
16.10
14.28
11.46
11.06
11.08
15.50
11.46
17.23
83
10.27
Net margin%
24.39
24.01
25.98
24.57
23.75
24.87
22.65
21.15
19.29
20.37
17.76
21.15
23.88
14
34.66
P/E ratio (avg)x
20.18
23.18
25.54
28.78
33.33
39.93
45.76
53.32
60.37
59.78
24.55
53.32
36.63
24
6.162
EV/EBITx
10.59
10.75
11.19
10.90
10.55
10.00
10.73
12.40
12.60
12.44
27.49
12.40
10.83
6
10.46
FCF yield (avg)%
11.44
13.75
11.25
9.90
7.19
4.25
6.75
5.18
6.21
3.83
3.49
5.18
6.97
13
15.79
FCF margin%
18.31
21.07
21.14
19.93
18.94
19.87
18.39
17.39
18.83
19.94
28.02
18.83
19.40
70
1.687
FCF / Net incomex
1.161
1.200
1.245
1.456
1.376
1.460
1.509
1.628
1.887
1.948
0.894
1.628
1.458
14
15.44
ROIC%
0.40
3.20
2.82
5.01
4.08
1.70
3.41
5.68
6.97
8.68
27.13
5.68
3.75
55
8.40
Return on equity%
20.78
18.58
19.55
17.22
17.16
16.35
17.83
19.04
17.90
20.18
24.91
17.90
18.24
25
23.42
Return on assets%
11.43
11.79
9.05
6.62
9.01
9.35
10.93
9.46
9.79
12.20
25.86
9.79
9.62
48
0.09
EPS¥
0.58
0.60
0.57
0.56
0.64
0.60
0.68
0.71
0.82
0.89
0.09
6.84%
4.93%
—
14.25
EPS growth%
27.01
24.41
22.73
25.38
28.21
29.17
30.94
31.98
30.39
29.25
15.40
30.39
28.69
60
0.08
Bookvalue per sh¥
0.53
0.51
0.47
0.45
0.48
0.47
0.53
0.53
0.51
0.52
0.10
1.90%
0.64%
—
0.07
FCF per share¥
0.30
0.31
0.36
0.41
0.42
0.44
0.43
0.47
0.55
0.52
0.13
4.37%
7.05%
—
0.26
Dividend per sh¥
0.09
0.08
0.08
0.08
0.07
0.08
0.08
0.09
0.09
0.09
0.25
4.21%
(0.72%)
—
20.48
Div yield (avg)%
31.86
33.25
33.74
34.89
33.09
35.39
33.90
36.30
33.34
32.13
22.78
33.90
33.54
77
21.60
Payout ratio%
28.51
31.37
31.25
32.92
32.96
32.32
33.61
35.02
34.62
34.09
13.29
34.09
32.94
83
1.925
Shares (diluted)B
2.318
2.234
2.425
2.305
2.333
2.688
2.904
3.105
3.470
3.879
1.934
10.70%
4.37%
37
17.93
Buyback yield%
29.16
28.12
25.15
25.38
26.66
26.45
28.48
26.79
29.40
28.38
20.35
28.38
27.45
20
0.657
D/E ratiox
1.324
1.428
1.429
1.418
1.521
1.444
1.581
1.599
1.562
1.519
0.864
1.562
1.482
66
843.2
Enterprise value¥M
138.7
139.8
147.7
157.5
178.1
171.4
178.3
192.6
198.1
222.1
772.0
4.52%
4.54%
33
0.566
LT debt¥B
0.916
0.986
1.095
1.178
1.161
1.308
1.234
1.174
1.245
1.127
0.668
(0.60%)
1.18%
37
Revenue
¥1.244B
3.40%
1.00×
Cost of revenue
¥638.3M
3.69%
1.03×
Operating expenses
¥227.7M
3.43%
1.00×
Spread over hurdle
12.52%