0.404
Revenue¥B
1.636
1.646
1.649
1.640
1.645
1.703
1.778
1.803
1.809
1.824
0.430
2.09%
1.06%
50
12.08
Revenue growth%
17.34
19.13
21.47
19.22
16.91
17.86
15.35
13.31
12.80
12.11
14.60
13.31
17.12
49
25.19
Gross margin%
5.86
3.61
5.04
4.93
6.12
5.49
2.99
2.35
2.45
0.77
21.34
2.45
4.27
92
4.43
Operating margin%
21.08
18.83
19.08
18.06
18.43
19.95
20.10
18.47
18.02
17.98
16.04
18.47
18.65
43
20.83
Net margin%
9.88
7.61
5.62
5.47
4.20
5.83
5.39
7.03
7.65
10.22
21.27
7.03
6.43
76
30.47
P/E ratio (avg)x
9.980
9.971
9.715
9.548
9.014
9.438
9.073
8.526
8.649
8.155
36.30
8.649
9.256
23
11.65
EV/EBITx
32.91
36.92
35.67
38.45
42.77
46.82
47.24
50.60
53.56
51.13
12.08
50.60
44.79
57
17.71
FCF yield (avg)%
16.44
15.72
14.18
15.26
13.94
11.14
12.75
13.54
13.11
16.08
10.05
13.11
14.06
6
11.19
FCF margin%
9.03
11.80
11.59
9.56
6.88
5.61
3.65
0.98
2.58
1.26
9.98
2.58
6.24
55
1.393
FCF / Net incomex
0.131
0.132
0.126
0.115
0.123
0.128
0.139
0.134
0.127
0.135
1.514
0.134
0.130
61
28.88
ROIC%
9.78
12.28
15.25
15.02
12.45
14.17
14.60
17.56
15.34
13.08
17.67
14.60
14.39
47
8.79
Return on equity%
4.08
5.43
5.49
6.65
7.54
5.66
7.09
6.10
7.36
7.79
20.09
7.09
6.37
10
19.70
Return on assets%
27.50
26.07
23.86
26.30
28.49
27.42
30.10
28.83
27.04
28.42
12.66
28.42
27.46
52
0.72
EPS¥
0.28
0.29
0.31
0.29
0.31
0.34
0.37
0.38
0.37
0.42
0.77
5.99%
3.95%
—
22.30
EPS growth%
21.07
21.87
20.47
18.89
21.84
21.26
19.85
20.27
17.28
15.40
14.07
19.85
20.37
24
0.50
Bookvalue per sh¥
0.47
0.46
0.39
0.42
0.42
0.44
0.43
0.40
0.35
0.32
0.80
(5.33%)
(4.51%)
—
0.49
FCF per share¥
0.87
0.98
1.09
1.09
1.20
1.29
1.43
1.46
1.58
1.49
0.57
4.45%
5.08%
—
0.30
Dividend per sh¥
0.51
0.53
0.61
0.70
0.68
0.69
0.67
0.70
0.78
0.78
0.69
2.82%
4.35%
—
16.02
Div yield (avg)%
0.40
0.40
0.40
1.88
0.75
1.43
3.73
6.00
8.60
5.98
5.91
5.98
1.66
21
5.14
Payout ratio%
1.89
0.40
1.17
0.60
1.80
1.91
1.05
2.97
5.22
4.43
24.32
2.97
1.84
85
0.931
Shares (diluted)B
1.070
1.164
1.172
1.097
1.106
1.137
1.155
1.132
1.165
1.216
0.908
1.91%
1.62%
44
13.44
Buyback yield%
2.89
4.63
1.78
4.62
4.58
3.02
2.74
2.73
3.28
3.65
6.58
3.02
3.15
70
0.480
D/E ratiox
0.236
0.213
0.201
0.195
0.187
0.170
0.156
0.157
0.171
0.177
0.890
0.170
0.182
23
1.449
Enterprise value¥B
2.250
2.326
2.289
2.552
2.863
3.103
3.590
3.608
3.893
3.918
0.502
6.47%
7.31%
38
0.921
LT debt¥B
1.333
1.508
1.484
1.568
1.568
1.577
1.793
1.993
2.126
2.356
0.582
8.48%
6.66%
88
Revenue
¥1.824B
1.06%
1.00×
Cost of revenue
¥1.248B
1.39%
1.03×
Operating expenses
¥359.6M
0.65%
0.96×
Goodwill & intangibles
15.07%
Spread over hurdle
(0.53%)