0.568
Revenue¥B
1.600
1.668
1.716
1.753
1.756
1.765
1.789
1.826
1.856
1.895
0.596
1.53%
1.76%
62
16.42
Revenue growth%
19.31
18.58
20.96
22.09
22.14
19.62
17.89
17.90
20.39
22.41
14.43
19.62
20.01
52
9.31
Gross margin%
15.42
13.04
15.02
14.60
15.82
18.44
15.86
18.25
16.23
13.91
7.14
16.23
15.62
90
28.73
Operating margin%
32.02
29.74
29.90
28.36
27.05
24.53
24.09
24.04
26.25
26.26
21.88
24.53
26.65
93
16.40
Net margin%
29.14
27.62
29.62
30.55
27.92
27.01
29.33
29.67
27.56
29.77
6.04
29.33
29.23
63
31.01
P/E ratio (avg)x
31.15
36.26
38.76
37.27
38.11
43.92
46.58
50.33
49.79
48.27
31.31
48.27
41.34
73
30.99
EV/EBITx
21.73
19.73
18.76
16.82
16.39
17.19
15.54
16.24
15.61
15.22
28.63
15.61
16.61
80
13.90
FCF yield (avg)%
31.37
30.53
27.77
25.58
27.23
26.62
29.56
31.49
32.76
31.13
22.97
31.13
30.04
26
4.06
FCF margin%
8.26
9.76
7.28
4.74
4.86
7.39
7.84
8.63
9.63
9.91
24.02
8.63
8.05
89
0.913
FCF / Net incomex
0.514
0.586
0.657
0.762
0.887
0.900
1.027
1.084
1.091
1.242
1.029
1.084
0.893
25
7.07
ROIC%
21.36
18.37
19.88
22.10
19.54
20.52
19.90
17.26
15.23
12.53
3.53
17.26
19.71
80
8.55
Return on equity%
6.43
8.21
9.65
7.64
6.58
9.55
11.51
11.45
11.34
13.51
14.06
11.45
9.60
69
3.40
Return on assets%
21.91
19.79
18.94
20.58
19.50
19.82
18.33
17.95
15.82
14.77
27.64
17.95
19.22
89
0.86
EPS¥
1.20
1.37
1.49
1.54
1.84
2.16
2.52
2.97
3.56
3.64
0.96
14.65%
13.73%
—
3.44
EPS growth%
6.62
6.33
4.32
2.92
3.11
0.59
2.80
1.04
0.40
3.17
21.85
1.04
3.01
84
0.42
Bookvalue per sh¥
1.31
1.40
1.62
1.75
1.85
2.14
2.11
2.09
2.15
2.07
0.55
2.28%
6.44%
—
1.20
FCF per share¥
0.42
0.50
0.50
0.48
0.54
0.56
0.66
0.75
0.75
0.87
0.90
10.21%
9.11%
—
0.67
Dividend per sh¥
0.66
0.66
0.71
0.63
0.64
0.68
0.68
0.60
0.57
0.61
0.74
(0.80%)
(1.94%)
—
29.13
Div yield (avg)%
30.05
30.44
30.27
32.59
34.74
32.58
32.26
31.45
32.85
33.68
10.59
32.58
32.42
79
14.17
Payout ratio%
20.83
20.59
19.31
21.45
19.77
20.12
17.29
18.82
20.43
22.74
17.56
20.12
20.28
48
0.803
Shares (diluted)B
0.985
0.947
0.897
1.023
0.963
0.911
0.922
0.854
0.872
0.835
0.832
(2.82%)
(0.36%)
85
29.35
Buyback yield%
27.42
29.63
26.63
24.11
23.50
22.70
21.01
22.18
23.63
22.19
6.08
22.19
23.56
76
0.634
D/E ratiox
0.826
0.882
0.935
1.090
1.138
1.256
1.455
1.651
1.663
1.748
1.509
1.651
1.197
39
0.548
Enterprise value¥B
0.163
0.169
0.197
0.194
0.224
0.213
0.200
0.233
0.232
0.254
1.550
2.57%
4.81%
54
1.528
LT debt¥B
1.276
1.503
1.773
1.859
1.872
1.893
2.252
2.534
2.630
3.141
0.958
10.90%
10.49%
21
Revenue
¥1.895B
1.76%
1.00×
Cost of revenue
¥1.171B
1.91%
1.01×
Operating expenses
¥264.3M
1.69%
0.99×
Spread over hurdle
10.10%