1.546
Revenue¥B
1.288
1.332
1.414
1.505
1.585
1.669
1.772
1.888
1.975
2.056
1.615
5.34%
5.35%
75
18.61
Revenue growth%
16.32
17.33
19.28
18.96
16.30
16.00
18.70
16.27
15.54
14.82
22.09
16.00
16.31
41
28.67
Gross margin%
19.72
22.41
23.69
25.27
23.89
26.09
26.37
26.81
24.03
24.83
20.70
26.09
24.43
28
13.84
Operating margin%
6.71
9.03
9.30
8.22
7.96
6.11
3.20
3.14
5.03
4.77
29.04
4.77
6.41
16
5.87
Net margin%
1.44
4.00
4.10
3.72
6.63
6.99
8.69
8.71
9.88
11.30
6.80
8.71
6.81
24
32.47
P/E ratio (avg)x
21.18
20.98
23.40
24.53
25.25
26.13
25.93
28.89
33.43
36.51
9.873
28.89
25.59
88
23.06
EV/EBITx
28.64
28.34
25.42
25.40
25.20
26.56
28.82
28.16
27.74
27.50
21.05
27.74
27.62
34
9.05
FCF yield (avg)%
12.61
10.79
12.04
10.29
11.39
10.30
12.44
10.11
11.78
14.60
16.95
11.78
11.58
5
25.17
FCF margin%
30.96
30.15
30.74
29.94
27.80
25.78
23.95
22.79
24.09
22.00
21.91
23.95
26.79
33
0.195
FCF / Net incomex
0.842
0.729
0.696
0.680
0.731
0.741
0.698
0.647
0.677
0.599
1.334
0.677
0.697
44
5.19
ROIC%
22.80
24.95
26.36
27.72
30.21
29.80
28.67
28.53
30.39
30.29
27.25
29.80
28.60
19
25.21
Return on equity%
9.35
9.50
6.65
6.40
4.62
6.98
6.47
8.48
11.39
14.02
17.99
8.48
7.73
91
6.00
Return on assets%
33.71
36.66
36.59
35.31
35.56
34.16
31.63
29.64
29.08
31.81
7.77
31.63
33.94
67
0.39
EPS¥
0.25
0.28
0.28
0.33
0.37
0.37
0.42
0.40
0.44
0.47
0.42
4.99%
7.17%
—
10.11
EPS growth%
5.89
6.24
4.95
2.84
5.56
8.56
9.17
10.05
11.67
14.23
29.53
10.05
7.40
41
0.81
Bookvalue per sh¥
0.99
0.85
0.81
0.76
0.76
0.70
0.60
0.63
0.54
0.49
0.49
(8.42%)
(6.11%)
—
0.67
FCF per share¥
1.16
1.17
1.28
1.39
1.43
1.43
1.69
1.81
2.00
2.23
0.57
9.24%
6.72%
—
0.89
Dividend per sh¥
0.78
0.83
0.78
0.88
0.85
0.78
0.74
0.76
0.73
0.82
0.20
(0.76%)
0.75%
—
5.55
Div yield (avg)%
2.84
3.87
3.59
2.05
0.81
1.40
2.76
2.80
3.75
3.90
29.14
2.80
2.82
85
10.70
Payout ratio%
5.13
2.40
0.82
0.40
0.40
0.40
1.11
3.72
6.05
5.53
12.38
3.72
1.75
21
1.169
Shares (diluted)B
1.288
1.482
1.545
1.540
1.526
1.712
1.696
1.908
2.140
2.106
1.151
6.65%
4.96%
58
4.40
Buyback yield%
10.30
10.30
8.73
10.94
11.50
9.95
8.08
5.38
5.94
8.05
17.67
8.05
9.34
28
1.181
D/E ratiox
1.332
1.447
1.682
1.652
1.784
1.719
1.911
2.033
2.379
2.550
0.178
2.033
1.752
74
514.8
Enterprise value¥M
524.0
539.7
580.7
570.5
522.1
545.5
488.3
439.5
397.4
421.6
551.2
(4.19%)
(3.69%)
27
1.015
LT debt¥B
1.631
1.693
1.771
1.701
1.850
2.056
2.005
2.136
2.060
1.981
0.635
1.38%
2.64%
94
Revenue
¥2.056B
5.35%
1.00×
Cost of revenue
¥1.383B
5.21%
0.99×
Operating expenses
¥492.3M
5.45%
1.01×
Goodwill & intangibles
17.07%
Spread over hurdle
(1.99%)