0.302
Revenue¥B
3.391
3.549
3.599
3.775
3.918
4.052
4.212
4.383
4.438
4.510
0.315
2.85%
2.98%
56
7.24
Revenue growth%
22.24
24.07
22.21
22.29
22.14
23.24
25.71
27.81
28.60
26.68
24.32
26.68
23.65
5
3.31
Gross margin%
15.11
12.56
11.60
13.09
13.34
11.62
10.40
13.30
14.48
12.73
26.48
12.73
12.91
91
9.24
Operating margin%
18.20
18.38
17.24
18.05
17.14
17.78
18.99
17.87
18.69
16.35
21.19
17.87
17.96
89
2.78
Net margin%
11.39
13.36
15.22
17.35
15.98
17.86
18.40
20.83
18.17
17.65
24.28
18.17
17.50
11
13.81
P/E ratio (avg)x
8.093
6.952
7.113
7.382
7.532
6.816
6.174
5.528
4.886
4.711
29.20
5.528
6.884
5
35.36
EV/EBITx
16.31
17.05
19.35
19.75
19.87
22.12
21.65
25.64
25.67
26.42
36.00
25.64
20.76
28
11.37
FCF yield (avg)%
20.17
20.53
20.26
18.80
21.16
19.11
16.33
16.14
17.63
17.39
29.73
17.39
18.96
76
15.47
FCF margin%
21.90
23.77
26.03
25.25
27.84
27.42
25.20
27.09
26.29
23.53
28.73
26.29
25.64
9
0.660
FCF / Net incomex
1.402
1.469
1.548
1.439
1.541
1.685
1.646
1.454
1.302
1.403
1.413
1.454
1.462
15
10.72
ROIC%
16.55
14.89
12.40
10.45
12.45
13.25
16.17
15.27
13.15
14.75
28.04
14.75
14.00
29
21.86
Return on equity%
13.15
15.70
18.60
19.34
16.51
17.08
17.12
19.68
21.10
22.79
18.30
19.68
17.86
68
18.95
Return on assets%
9.55
7.53
4.90
6.55
8.91
9.08
8.75
7.57
9.06
8.48
14.31
8.75
8.61
52
0.30
EPS¥
0.23
0.24
0.23
0.26
0.29
0.30
0.32
0.32
0.35
0.38
0.34
5.55%
6.46%
—
27.50
EPS growth%
6.24
6.12
3.14
5.72
5.18
3.08
3.59
0.64
0.73
0.40
17.80
0.73
3.37
52
0.22
Bookvalue per sh¥
0.65
0.76
0.86
0.81
0.92
0.99
1.12
1.16
1.27
1.22
0.10
5.77%
6.58%
—
0.29
FCF per share¥
0.40
0.37
0.41
0.46
0.48
0.51
0.50
0.50
0.53
0.51
0.40
0.89%
3.32%
—
0.49
Dividend per sh¥
0.32
0.31
0.32
0.33
0.31
0.35
0.33
0.33
0.37
0.40
0.11
5.18%
3.03%
—
28.65
Div yield (avg)%
20.84
21.21
22.38
22.38
21.97
23.32
25.26
27.17
29.38
27.49
28.37
27.17
22.85
45
20.91
Payout ratio%
5.64
5.64
6.64
7.18
4.29
6.04
8.81
10.51
8.55
6.16
25.65
8.55
6.40
36
2.768
Shares (diluted)B
3.130
3.000
3.490
4.071
4.573
5.341
5.203
5.512
5.350
5.609
2.766
4.17%
6.81%
72
23.26
Buyback yield%
10.55
8.99
6.42
6.55
5.44
6.07
8.55
6.44
8.03
10.64
14.84
8.03
7.29
15
0.274
D/E ratiox
1.035
1.125
1.192
1.148
1.017
0.926
0.893
0.869
0.800
0.726
0.794
0.869
0.971
35
1.493
Enterprise value¥B
4.074
4.429
4.562
4.720
5.302
6.055
6.647
7.598
7.773
7.518
2.756
7.23%
8.13%
18
3.459
LT debt¥B
1.741
1.968
2.044
2.142
2.197
2.430
2.524
2.783
2.780
2.950
3.095
6.07%
5.64%
7
Revenue
¥4.510B
2.98%
1.00×
Cost of revenue
¥3.157B
2.98%
1.00×
Operating expenses
¥963.2M
2.51%
0.96×
Spread over hurdle
(4.82%)