1.394
Revenue¥B
1.286
1.372
1.485
1.608
1.718
1.836
1.986
2.161
2.291
2.431
1.448
7.19%
7.55%
80
19.79
Revenue growth%
8.73
8.74
10.21
10.28
7.40
6.86
7.77
8.05
7.81
7.51
28.66
7.77
7.93
17
19.54
Gross margin%
9.87
11.67
10.32
12.72
9.77
10.47
11.46
9.42
11.19
9.37
9.18
10.47
10.39
59
29.54
Operating margin%
5.54
7.78
10.28
8.36
9.00
8.47
9.90
7.05
6.69
4.36
27.10
7.05
8.07
8
14.81
Net margin%
24.52
24.98
22.95
24.27
26.51
28.83
31.40
32.55
34.15
37.07
20.71
32.55
27.67
27
9.167
P/E ratio (avg)x
25.08
27.94
27.79
26.74
27.40
26.50
29.00
26.49
28.49
29.56
34.41
28.49
27.60
31
23.73
EV/EBITx
48.92
56.27
61.07
68.51
68.02
74.80
76.52
75.79
83.63
98.46
16.49
76.52
71.66
35
12.23
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.00
4.50
6.47
7.20
6.13
8.97
12.86
6.47
3.25
81
23.54
FCF margin%
27.21
25.24
22.40
19.62
20.05
18.56
18.26
17.96
15.33
14.63
16.73
17.96
19.09
16
0.849
FCF / Net incomex
1.103
1.081
1.195
1.244
1.241
1.304
1.423
1.504
1.661
1.804
0.240
1.504
1.274
79
6.52
ROIC%
7.20
10.14
10.92
9.46
7.35
7.95
8.97
8.44
7.53
5.70
27.21
7.95
8.20
86
17.58
Return on equity%
14.40
13.70
11.46
9.07
11.11
9.02
8.75
11.40
13.58
14.46
4.97
11.40
11.43
80
26.62
Return on assets%
2.38
3.85
2.14
0.40
0.40
2.31
5.25
8.12
7.70
5.50
16.00
5.50
3.11
17
0.24
EPS¥
0.57
0.52
0.54
0.56
0.51
0.49
0.50
0.54
0.54
0.59
0.27
2.92%
(0.31%)
—
10.02
EPS growth%
30.57
29.22
32.10
30.64
31.15
30.43
29.22
29.31
27.95
28.78
28.40
29.22
29.87
16
0.34
Bookvalue per sh¥
0.22
0.24
0.24
0.26
0.31
0.33
0.39
0.40
0.48
0.52
0.48
11.32%
9.55%
—
0.26
FCF per share¥
0.57
0.59
0.61
0.68
0.77
0.79
0.73
0.66
0.60
0.56
0.24
(6.27%)
1.09%
—
0.25
Dividend per sh¥
0.46
0.47
0.43
0.46
0.41
0.40
0.44
0.39
0.40
0.37
0.18
(2.05%)
(3.09%)
—
26.75
Div yield (avg)%
23.21
25.62
24.99
26.85
29.19
31.62
28.62
28.04
30.64
27.86
7.26
28.62
27.95
6
15.63
Payout ratio%
14.39
11.75
11.82
9.53
8.37
9.67
8.84
9.99
9.87
11.01
28.94
9.87
9.93
48
1.048
Shares (diluted)B
1.295
1.396
1.544
1.566
1.821
1.867
2.075
2.182
2.408
2.612
1.009
7.48%
7.31%
26
2.66
Buyback yield%
2.49
1.32
1.29
2.45
0.75
0.40
0.40
0.90
0.40
0.40
18.27
0.40
0.83
67
1.183
D/E ratiox
0.295
0.301
0.336
0.312
0.299
0.269
0.244
0.218
0.212
0.193
0.502
0.218
0.282
58
0.492
Enterprise value¥B
1.854
1.863
1.889
2.032
2.182
2.322
2.434
2.773
3.120
3.446
0.403
9.57%
8.20%
83
1.862
LT debt¥B
0.284
0.264
0.290
0.295
0.313
0.327
0.313
0.322
0.313
0.302
1.120
(0.68%)
0.76%
56
Revenue
¥2.431B
7.55%
1.00×
Cost of revenue
¥1.219B
7.37%
0.98×
Operating expenses
¥381.3M
7.46%
0.99×
Goodwill & intangibles
14.82%
Spread over hurdle
34.47%