1.609
Revenue¥B
1.597
1.619
1.594
1.593
1.597
1.606
1.595
1.624
1.657
1.662
1.744
0.80%
0.47%
72
19.46
Revenue growth%
33.30
32.28
31.59
33.43
36.16
36.11
37.21
39.07
41.02
41.79
19.79
39.07
36.13
37
25.56
Gross margin%
17.55
15.24
18.08
19.64
22.29
21.37
23.62
25.26
27.59
27.65
8.90
25.26
21.83
90
28.03
Operating margin%
16.47
18.46
19.89
17.52
16.48
17.05
18.69
17.17
19.27
17.39
7.42
17.39
17.46
18
6.05
Net margin%
15.62
15.01
16.13
16.83
14.45
14.18
11.42
11.14
11.62
10.72
5.42
11.42
14.32
38
32.02
P/E ratio (avg)x
42.30
42.25
40.40
43.24
38.93
40.74
44.54
44.61
47.68
49.67
25.94
44.61
42.77
69
25.88
EV/EBITx
31.48
32.93
34.72
33.74
37.29
44.24
47.62
46.33
47.52
46.97
31.74
46.97
40.76
61
21.54
FCF yield (avg)%
5.02
6.52
8.85
6.72
7.46
10.06
10.32
8.67
9.00
8.54
3.40
9.00
8.60
77
16.45
FCF margin%
32.63
29.90
31.00
30.95
32.23
32.15
34.91
32.49
32.80
34.14
14.25
32.80
32.36
89
0.222
FCF / Net incomex
0.431
0.437
0.433
0.476
0.453
0.428
0.414
0.387
0.365
0.353
0.335
0.387
0.429
76
2.70
ROIC%
21.10
23.42
25.39
26.12
27.98
26.14
23.19
25.41
27.55
28.22
29.71
26.14
25.77
59
28.93
Return on equity%
12.96
13.51
12.17
14.50
16.45
18.25
17.81
16.51
19.17
20.61
10.43
18.25
16.48
50
15.19
Return on assets%
29.07
26.10
24.55
27.10
27.10
25.95
23.86
23.20
24.68
23.64
26.82
23.86
25.31
31
0.66
EPS¥
0.71
0.69
0.61
0.62
0.55
0.58
0.61
0.55
0.59
0.57
0.70
0.66%
(3.24%)
—
4.03
EPS growth%
8.07
10.44
10.99
9.54
6.96
9.65
12.34
11.16
9.42
10.23
16.34
10.23
9.94
40
0.72
Bookvalue per sh¥
0.99
1.04
1.12
1.26
1.50
1.53
1.65
1.83
2.07
2.10
0.97
6.96%
9.04%
—
1.09
FCF per share¥
1.12
1.23
1.32
1.47
1.57
1.69
1.78
1.93
1.93
1.93
0.48
4.16%
7.04%
—
0.40
Dividend per sh¥
1.05
1.12
1.07
1.15
1.31
1.47
1.39
1.42
1.63
1.59
0.57
3.91%
5.51%
—
11.18
Div yield (avg)%
5.37
7.58
6.04
7.67
5.52
5.42
7.27
6.79
5.89
7.31
3.80
6.79
6.42
88
16.14
Payout ratio%
7.58
5.57
5.21
2.92
1.72
3.02
1.58
2.21
2.86
2.76
14.27
2.76
2.89
38
0.661
Shares (diluted)B
0.983
1.097
1.166
1.148
1.123
1.328
1.542
1.596
1.797
1.943
0.673
11.59%
7.83%
61
24.03
Buyback yield%
24.71
22.60
22.82
21.28
20.03
17.29
16.80
17.47
17.54
19.89
29.66
17.47
19.96
90
0.829
D/E ratiox
1.111
1.131
1.040
0.960
0.853
0.815
0.817
0.875
0.853
0.924
0.716
0.853
0.899
32
0.441
Enterprise value¥B
1.433
1.697
1.673
1.952
1.982
1.930
2.286
2.517
2.570
2.504
0.409
4.78%
6.49%
59
0.316
LT debt¥B
1.418
1.447
1.492
1.632
1.667
1.451
1.500
1.535
1.393
1.435
1.569
(2.95%)
0.32%
57
Revenue
¥1.662B
0.47%
1.00×
Cost of revenue
¥914.2M
0.12%
0.97×
Operating expenses
¥321.9M
0.86%
1.04×
Spread over hurdle
21.87%