0.440
Revenue¥B
1.576
1.645
1.722
1.816
1.864
1.901
1.945
2.016
2.036
2.092
0.470
2.34%
3.45%
72
10.71
Revenue growth%
29.99
29.08
30.18
27.30
25.55
22.76
25.38
23.62
26.54
24.29
11.47
24.29
26.05
50
20.41
Gross margin%
3.01
0.89
0.40
2.67
3.62
3.41
0.75
3.53
3.62
4.18
29.53
3.53
3.21
27
13.59
Operating margin%
3.64
0.78
0.40
2.00
3.28
1.23
0.40
2.29
4.78
5.11
15.13
2.29
2.15
44
22.60
Net margin%
11.45
11.20
13.57
14.30
14.46
16.33
16.93
18.40
18.19
17.46
2.92
17.46
15.39
51
37.26
P/E ratio (avg)x
29.40
28.72
28.89
27.63
28.02
31.01
28.96
28.99
31.02
34.68
26.09
31.01
28.98
67
9.607
EV/EBITx
18.11
20.43
19.91
21.88
20.23
18.82
18.68
20.98
21.45
21.05
19.58
20.98
20.33
93
12.61
FCF yield (avg)%
8.73
9.94
8.40
8.51
5.55
7.41
9.26
8.41
10.66
8.84
17.95
8.84
8.62
5
22.81
FCF margin%
20.60
23.09
22.95
20.72
22.56
23.97
21.05
23.27
20.46
22.41
4.74
22.41
22.49
86
0.516
FCF / Net incomex
0.292
0.327
0.346
0.404
0.477
0.494
0.530
0.525
0.539
0.642
0.863
0.530
0.486
51
5.63
ROIC%
2.24
4.45
5.48
4.69
5.79
6.65
7.19
9.51
8.43
9.82
19.69
8.43
6.22
93
15.91
Return on equity%
16.70
19.68
21.33
23.75
23.58
23.24
20.28
18.12
19.10
20.02
16.82
20.02
20.15
31
16.43
Return on assets%
3.83
6.13
7.25
8.80
11.08
12.76
11.31
13.91
15.63
16.41
21.52
13.91
11.20
91
0.65
EPS¥
1.19
1.33
1.36
1.32
1.41
1.47
1.52
1.65
1.77
2.05
0.69
7.77%
6.51%
—
18.29
EPS growth%
8.59
9.76
9.42
9.85
6.99
4.31
6.57
4.56
6.19
6.72
23.69
6.19
6.85
21
0.25
Bookvalue per sh¥
0.71
0.70
0.72
0.73
0.68
0.65
0.71
0.74
0.76
0.73
0.67
1.35%
(0.49%)
—
0.16
FCF per share¥
0.81
0.82
0.84
0.84
0.91
0.88
0.92
0.88
0.80
0.76
1.02
(3.63%)
(1.00%)
—
0.46
Dividend per sh¥
0.29
0.33
0.36
0.34
0.39
0.44
0.41
0.41
0.38
0.43
1.18
1.87%
4.74%
—
14.26
Div yield (avg)%
32.61
30.46
32.15
31.26
28.52
29.77
28.43
29.08
27.83
29.42
12.28
29.08
29.60
91
22.92
Payout ratio%
18.61
19.10
21.18
19.08
21.19
20.44
20.72
23.65
21.69
24.67
3.87
21.69
20.95
36
2.699
Shares (diluted)B
4.170
3.960
4.416
4.773
4.772
4.693
5.176
4.887
5.347
5.922
2.626
4.41%
4.64%
49
21.45
Buyback yield%
25.25
24.10
22.37
22.20
23.67
25.92
27.74
26.66
29.36
29.88
24.59
27.74
25.59
84
1.518
D/E ratiox
2.214
2.177
2.402
2.493
2.647
2.882
2.885
3.162
3.307
3.909
0.617
3.162
2.765
34
2.778
Enterprise value¥B
2.998
3.540
3.887
4.339
5.011
5.732
6.149
6.710
7.303
8.579
0.673
11.35%
12.72%
10
0.434
LT debt¥B
0.685
0.782
0.798
0.772
0.739
0.725
0.668
0.747
0.681
0.638
2.499
(2.90%)
(1.28%)
40
Revenue
¥2.092B
3.45%
1.00×
Cost of revenue
¥1.465B
3.58%
1.01×
Operating expenses
¥369.2M
3.20%
0.98×
Goodwill & intangibles
16.69%
Spread over hurdle
(1.77%)