1.792
Revenue¥B
1.569
1.648
1.745
1.820
1.941
2.069
2.257
2.364
2.549
2.755
1.989
7.26%
6.67%
72
15.43
Revenue growth%
13.10
15.46
13.95
12.93
15.38
15.11
16.68
16.31
15.53
15.40
27.03
15.53
15.39
77
26.88
Gross margin%
22.69
20.65
19.28
19.77
19.70
20.65
19.34
19.49
19.37
18.03
9.94
19.37
19.59
68
17.01
Operating margin%
28.06
25.21
22.45
21.73
21.15
21.38
22.28
21.89
19.43
22.40
6.47
21.89
22.08
25
28.94
Net margin%
2.33
0.40
1.90
0.40
0.40
0.40
0.40
0.40
1.81
0.93
7.21
0.40
0.40
79
9.177
P/E ratio (avg)x
41.12
46.53
46.66
47.58
54.13
55.59
60.07
60.20
69.04
69.82
35.77
60.20
54.86
61
21.12
EV/EBITx
35.74
33.45
33.36
38.33
40.40
44.64
51.21
55.62
65.06
76.05
17.80
55.62
42.52
56
19.18
FCF yield (avg)%
0.49
0.62
0.40
0.40
0.40
0.73
0.76
2.88
3.28
0.40
26.99
0.76
0.55
43
8.33
FCF margin%
30.84
30.58
29.62
30.84
31.04
32.99
35.89
38.86
40.76
37.95
3.42
37.95
32.02
52
1.657
FCF / Net incomex
2.292
2.307
2.396
2.447
2.865
3.182
3.342
3.880
4.093
4.107
0.805
3.880
3.023
49
19.12
ROIC%
3.87
1.97
4.90
4.96
7.75
9.58
7.08
9.82
8.61
5.94
13.03
8.61
6.51
17
21.64
Return on equity%
22.78
23.90
21.78
21.10
20.01
20.23
22.34
22.78
23.80
24.40
4.62
22.78
22.56
36
14.57
Return on assets%
7.67
5.76
3.35
3.10
1.64
4.01
6.90
5.99
3.57
2.14
8.10
4.01
3.79
89
1.14
EPS¥
0.62
0.62
0.63
0.60
0.61
0.69
0.71
0.82
0.86
0.95
1.25
9.21%
5.57%
—
12.46
EPS growth%
7.47
4.61
3.29
1.50
0.93
1.31
0.40
1.05
0.40
0.40
3.22
0.40
1.18
10
0.45
Bookvalue per sh¥
0.37
0.41
0.43
0.38
0.38
0.42
0.46
0.48
0.48
0.51
0.28
5.95%
2.49%
—
1.31
FCF per share¥
0.80
0.82
0.89
1.04
1.15
1.21
1.30
1.38
1.55
1.59
0.99
6.60%
8.15%
—
0.62
Dividend per sh¥
0.66
0.60
0.56
0.58
0.57
0.53
0.53
0.57
0.59
0.59
0.54
0.52%
(0.88%)
—
16.09
Div yield (avg)%
8.37
6.76
7.39
4.62
3.00
1.13
0.40
0.40
0.49
0.40
21.36
0.40
2.06
46
12.94
Payout ratio%
21.28
21.12
21.35
19.68
17.18
14.94
16.86
19.07
18.63
19.31
28.12
18.63
19.19
42
2.231
Shares (diluted)B
3.472
4.036
3.864
4.282
4.374
4.249
4.985
5.386
5.927
5.624
2.186
5.16%
5.03%
53
4.43
Buyback yield%
29.55
30.36
33.10
32.12
30.72
29.15
26.79
24.89
22.87
24.36
22.89
24.89
29.35
55
1.269
D/E ratiox
1.229
1.279
1.232
1.323
1.287
1.390
1.449
1.613
1.798
1.956
1.338
1.613
1.356
25
1.436
Enterprise value¥B
2.824
3.024
2.977
2.887
3.174
2.781
2.809
2.583
2.473
2.289
0.708
(6.33%)
(1.93%)
56
2.002
LT debt¥B
1.161
1.379
1.585
1.738
1.712
2.026
1.947
2.329
2.424
2.702
1.528
9.56%
9.65%
37
Revenue
¥2.755B
6.67%
1.00×
Cost of revenue
¥1.758B
6.46%
0.98×
Operating expenses
¥457.1M
6.88%
1.02×
Goodwill & intangibles
15.37%
Spread over hurdle
(1.17%)