0.679
Revenue¥B
2.115
2.149
2.174
2.198
2.211
2.239
2.270
2.259
2.261
2.282
0.702
0.63%
1.03%
63
28.26
Revenue growth%
24.84
25.35
24.83
21.99
24.99
23.72
22.70
25.09
22.25
24.78
20.33
23.72
24.80
13
21.06
Gross margin%
5.25
4.40
4.28
4.40
5.34
5.86
3.10
5.67
4.19
6.76
15.33
5.67
4.83
17
26.94
Operating margin%
15.57
13.55
11.54
11.59
12.04
9.79
8.72
7.83
7.61
8.87
28.24
8.72
10.66
39
21.79
Net margin%
7.78
7.57
6.96
4.91
3.21
1.36
0.40
0.40
0.89
2.78
7.69
0.89
3.00
87
13.07
P/E ratio (avg)x
32.14
38.97
41.27
42.04
49.31
51.10
55.53
54.56
65.92
76.65
18.75
55.53
50.20
66
20.18
EV/EBITx
21.92
23.90
25.59
28.83
29.16
29.61
30.68
30.98
29.30
30.11
14.76
30.11
29.23
51
15.13
FCF yield (avg)%
14.52
14.37
13.95
14.11
16.49
19.18
17.91
20.05
18.75
16.59
24.23
18.75
16.54
44
19.12
FCF margin%
19.22
19.31
20.03
19.83
20.73
19.94
19.06
16.95
19.40
16.44
15.16
19.06
19.36
52
1.503
FCF / Net incomex
1.130
1.292
1.270
1.475
1.571
1.671
1.716
2.004
2.216
2.378
0.492
2.004
1.621
32
20.88
ROIC%
32.17
34.99
36.60
39.17
37.12
39.33
39.80
39.47
42.05
43.40
7.29
39.80
39.25
83
15.52
Return on equity%
10.72
11.85
12.30
10.04
8.75
10.59
11.67
13.48
11.32
8.99
9.45
11.32
11.02
59
3.84
Return on assets%
3.15
2.98
1.05
1.89
0.61
2.96
4.77
7.14
9.13
11.13
4.45
7.14
3.07
46
0.27
EPS¥
1.31
1.44
1.58
1.82
2.21
2.59
2.92
3.26
3.66
3.83
0.28
11.66%
12.10%
—
21.82
EPS growth%
14.37
16.07
15.95
16.94
18.95
18.49
16.37
18.64
18.11
20.60
18.29
18.49
17.52
57
1.01
Bookvalue per sh¥
0.60
0.62
0.67
0.73
0.75
0.66
0.71
0.76
0.81
0.79
0.51
1.03%
1.37%
—
0.44
FCF per share¥
0.24
0.25
0.23
0.21
0.21
0.21
0.22
0.22
0.21
0.20
1.17
(0.93%)
(1.10%)
—
1.32
Dividend per sh¥
0.63
0.69
0.65
0.59
0.62
0.66
0.68
0.60
0.63
0.64
0.30
0.52%
(1.20%)
—
9.92
Div yield (avg)%
15.68
14.91
15.86
15.34
13.57
14.09
12.49
13.89
15.49
14.33
3.19
14.09
14.62
40
26.54
Payout ratio%
19.03
20.30
22.84
20.13
17.82
15.11
16.60
19.34
19.71
20.09
4.07
19.34
19.52
32
0.576
Shares (diluted)B
0.766
0.871
0.993
1.115
1.207
1.352
1.566
1.812
1.770
1.988
0.575
10.50%
10.69%
10
24.42
Buyback yield%
10.46
12.17
12.14
11.96
12.06
11.61
9.00
10.88
12.35
15.31
16.93
11.61
12.01
56
1.347
D/E ratiox
0.581
0.573
0.584
0.547
0.590
0.654
0.608
0.566
0.562
0.533
1.042
0.566
0.577
9
0.435
Enterprise value¥B
0.397
0.368
0.395
0.409
0.432
0.385
0.425
0.478
0.478
0.510
1.938
3.37%
2.37%
93
0.578
LT debt¥B
2.706
2.787
3.177
3.634
3.747
4.388
4.326
4.362
4.944
5.562
1.055
8.22%
9.34%
95
Revenue
¥2.282B
1.03%
1.00×
Cost of revenue
¥1.430B
0.99%
1.00×
Operating expenses
¥506.0M
0.88%
0.98×
Goodwill & intangibles
23.63%
Spread over hurdle
(1.01%)