1.169
Revenue¥B
1.389
1.419
1.447
1.454
1.504
1.550
1.600
1.611
1.676
1.669
1.289
2.10%
1.95%
60
3.61
Revenue growth%
27.99
26.29
25.68
23.62
22.82
24.29
25.31
26.50
24.97
27.78
12.43
25.31
25.50
28
17.78
Gross margin%
11.69
10.12
8.61
9.56
12.54
14.69
17.58
19.36
19.78
18.33
24.03
18.33
13.61
64
29.16
Operating margin%
10.45
12.13
9.34
8.05
8.56
9.05
6.07
5.53
8.06
6.00
17.24
6.07
8.31
25
16.78
Net margin%
19.80
19.12
19.55
20.92
21.06
21.09
19.56
21.15
18.87
19.55
14.27
19.56
19.68
47
33.02
P/E ratio (avg)x
30.46
34.02
38.99
42.94
42.08
44.79
50.62
48.10
50.22
47.46
26.11
48.10
43.87
14
10.73
EV/EBITx
40.40
47.03
49.40
50.78
54.49
63.46
70.04
67.57
76.81
76.86
23.71
70.04
58.98
91
26.03
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
1.51
0.42
0.40
0.40
26.20
0.40
0.40
52
28.34
FCF margin%
28.33
30.70
31.78
31.77
30.03
27.53
27.76
28.20
26.28
25.26
6.32
27.53
28.27
60
0.310
FCF / Net incomex
0.565
0.526
0.488
0.546
0.579
0.561
0.554
0.584
0.642
0.573
1.174
0.573
0.563
70
2.09
ROIC%
25.29
25.12
25.20
22.65
21.98
21.35
19.91
18.82
17.84
16.76
13.27
18.82
21.66
83
29.82
Return on equity%
14.76
13.20
15.27
17.28
16.31
15.90
16.74
15.73
14.20
16.59
29.62
15.90
15.81
14
16.19
Return on assets%
33.02
30.46
29.24
26.76
28.89
30.55
31.44
30.91
32.76
30.23
25.24
30.91
30.51
12
0.72
EPS¥
0.28
0.31
0.27
0.29
0.28
0.24
0.25
0.24
0.26
0.24
0.75
(2.77%)
(1.74%)
—
9.49
EPS growth%
24.05
22.98
20.84
23.41
22.54
22.10
24.80
23.91
24.81
22.05
23.68
23.91
23.19
38
0.47
Bookvalue per sh¥
1.09
1.18
1.26
1.21
1.18
1.28
1.18
1.29
1.43
1.57
0.54
5.90%
3.38%
—
0.39
FCF per share¥
0.23
0.25
0.27
0.28
0.31
0.36
0.37
0.35
0.38
0.42
0.43
6.07%
6.67%
—
0.35
Dividend per sh¥
0.23
0.23
0.25
0.24
0.24
0.26
0.24
0.23
0.23
0.21
0.72
(2.42%)
(0.13%)
—
29.39
Div yield (avg)%
32.37
30.70
31.27
30.36
29.03
27.02
29.63
30.10
28.32
28.38
21.10
28.38
29.86
87
5.09
Payout ratio%
17.78
16.25
17.99
16.11
17.06
16.09
15.85
13.73
16.53
14.31
9.09
15.85
16.18
31
591.0
Shares (diluted)M
558.5
492.6
540.6
493.8
460.0
481.9
452.2
442.2
454.1
442.8
570.0
(0.76%)
(1.64%)
30
6.45
Buyback yield%
25.78
27.95
26.30
28.66
27.84
27.53
25.04
26.72
27.23
29.96
15.43
27.23
27.38
13
0.691
D/E ratiox
1.077
1.169
1.073
1.089
1.091
1.125
1.279
1.267
1.398
1.547
0.357
1.279
1.147
75
1,328
Enterprise value¥M
77.69
82.53
88.27
79.19
81.31
72.53
68.12
73.89
77.73
73.09
768.5
(2.11%)
(1.28%)
86
0.847
LT debt¥B
1.430
1.578
1.812
2.054
2.060
2.337
2.338
2.476
2.820
2.627
1.157
4.99%
7.52%
18
Revenue
¥1.669B
1.95%
1.00×
Cost of revenue
¥1.168B
1.95%
1.00×
Operating expenses
¥326.6M
1.98%
1.00×
Spread over hurdle
20.00%