0.570
Revenue¥B
1.154
1.170
1.187
1.218
1.226
1.256
1.259
1.257
1.251
1.295
0.626
1.10%
1.43%
47
26.63
Revenue growth%
20.00
21.14
23.65
22.82
20.93
20.00
18.21
20.25
19.99
18.29
10.73
19.99
20.13
85
26.33
Gross margin%
12.70
14.69
13.39
11.03
12.69
11.21
9.48
7.18
6.74
5.69
9.41
7.18
11.12
36
2.21
Operating margin%
10.99
10.57
12.05
13.04
13.14
15.44
15.20
15.74
16.91
19.51
12.00
15.74
14.17
58
26.55
Net margin%
9.08
9.32
8.10
6.27
6.92
8.40
5.73
3.64
5.45
3.22
23.64
5.45
6.59
36
34.29
P/E ratio (avg)x
29.30
27.46
25.01
23.67
20.35
20.33
20.83
21.82
20.80
19.82
35.57
20.80
21.32
60
29.66
EV/EBITx
17.74
15.94
14.14
13.65
11.71
12.26
12.01
12.27
10.91
11.05
33.00
12.01
12.27
26
18.21
FCF yield (avg)%
8.88
7.87
7.20
9.84
10.71
13.53
14.11
11.38
11.59
9.96
11.78
11.59
10.33
50
26.97
FCF margin%
14.27
15.66
17.43
20.18
21.36
23.32
22.65
22.36
22.73
25.51
21.24
22.73
21.86
52
1.704
FCF / Net incomex
0.267
0.265
0.281
0.261
0.255
0.281
0.260
0.243
0.233
0.230
0.411
0.243
0.260
7
18.81
ROIC%
21.58
22.88
25.68
26.49
25.40
27.01
28.42
25.65
24.11
25.93
26.97
25.93
25.67
78
3.05
Return on equity%
16.28
15.92
18.82
21.70
18.84
16.38
18.51
18.08
19.79
18.51
19.85
18.51
18.51
69
11.14
Return on assets%
21.36
21.84
24.19
23.67
23.07
25.27
26.29
26.06
28.17
26.64
14.02
26.29
24.73
10
0.29
EPS¥
0.59
0.60
0.63
0.62
0.63
0.71
0.71
0.71
0.78
0.78
0.30
4.34%
2.96%
—
24.06
EPS growth%
23.50
23.90
21.91
22.61
25.30
23.24
23.80
22.82
21.80
22.29
7.22
22.82
23.03
44
0.61
Bookvalue per sh¥
1.34
1.29
1.45
1.68
1.71
1.88
1.80
1.70
1.89
1.81
0.85
1.11%
4.30%
—
1.15
FCF per share¥
0.57
0.61
0.59
0.60
0.63
0.57
0.54
0.54
0.51
0.50
0.65
(4.23%)
(0.42%)
—
0.70
Dividend per sh¥
0.58
0.62
0.55
0.59
0.52
0.50
0.52
0.52
0.45
0.46
0.53
(2.45%)
(1.41%)
—
26.72
Div yield (avg)%
30.32
29.47
30.76
27.79
26.73
28.92
29.30
26.68
28.32
28.91
7.92
28.91
28.92
57
22.44
Payout ratio%
11.78
11.49
12.74
10.63
12.24
13.73
11.96
12.80
13.38
12.29
22.93
12.80
12.27
24
0.436
Shares (diluted)B
0.695
0.844
0.934
1.043
1.240
1.229
1.485
1.509
1.834
1.990
0.430
9.92%
11.56%
58
11.91
Buyback yield%
24.43
22.46
20.73
21.27
18.54
19.12
18.62
17.49
15.91
13.50
12.98
17.49
18.87
14
1.195
D/E ratiox
0.730
0.707
0.679
0.738
0.772
0.754
0.739
0.785
0.876
0.969
0.921
0.785
0.746
27
0.608
Enterprise value¥B
0.665
0.730
0.768
0.821
0.842
0.829
0.920
1.077
1.272
1.413
0.158
10.92%
7.57%
90
0.404
LT debt¥B
0.976
0.944
1.070
1.082
1.004
1.097
1.091
1.039
1.110
1.219
0.452
3.96%
2.82%
56
Revenue
¥1.295B
1.43%
1.00×
Cost of revenue
¥666.4M
1.30%
0.99×
Operating expenses
¥176.5M
1.88%
1.04×
Spread over hurdle
11.43%