1.123
Revenue¥B
1.051
1.068
1.117
1.142
1.160
1.205
1.230
1.235
1.292
1.342
1.234
2.96%
2.83%
46
19.25
Revenue growth%
10.53
9.25
6.86
4.03
1.68
0.40
2.06
3.87
6.07
5.25
11.80
3.87
4.64
54
15.89
Gross margin%
24.10
23.68
22.43
21.92
24.82
23.98
25.60
25.57
27.79
25.42
23.72
25.57
24.46
47
17.38
Operating margin%
34.45
37.30
34.55
36.49
39.00
39.74
37.82
35.67
35.81
36.22
28.59
36.22
36.36
30
10.04
Net margin%
15.82
18.18
18.39
17.08
14.51
17.22
18.71
19.45
21.18
22.81
20.37
19.45
18.28
57
35.39
P/E ratio (avg)x
17.05
15.25
12.88
13.16
11.22
11.69
11.52
11.86
10.54
10.92
31.43
11.52
11.77
78
31.89
EV/EBITx
20.83
22.59
23.65
24.55
26.58
30.54
34.65
40.04
40.35
39.39
30.90
39.39
28.56
39
18.73
FCF yield (avg)%
22.24
20.35
21.87
23.69
23.77
21.47
24.25
24.28
21.77
22.69
6.31
22.69
22.47
85
17.58
FCF margin%
29.41
30.61
32.28
30.72
28.72
30.50
32.66
31.95
32.64
32.90
8.67
32.64
31.34
94
1.461
FCF / Net incomex
0.385
0.393
0.392
0.428
0.381
0.382
0.333
0.318
0.331
0.341
0.142
0.333
0.381
90
22.93
ROIC%
26.66
28.87
26.30
24.23
24.51
21.96
21.06
20.12
18.75
18.72
25.80
20.12
23.09
29
17.56
Return on equity%
21.76
22.68
22.14
19.30
18.60
18.41
20.04
19.16
18.80
17.97
2.75
18.80
19.23
8
18.00
Return on assets%
14.78
14.10
15.56
14.85
12.99
10.84
9.61
11.03
13.09
14.54
14.77
11.03
13.60
13
0.34
EPS¥
0.29
0.25
0.24
0.21
0.18
0.18
0.19
0.17
0.16
0.15
0.37
(3.58%)
(6.91%)
—
23.02
EPS growth%
12.68
12.00
9.38
12.27
13.34
14.74
15.99
16.13
14.66
15.94
3.83
15.94
14.00
82
0.24
Bookvalue per sh¥
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.08
0.62%
1.57%
—
0.26
FCF per share¥
0.12
0.13
0.15
0.16
0.19
0.19
0.22
0.22
0.23
0.27
0.14
7.48%
9.35%
—
0.09
Dividend per sh¥
0.24
0.21
0.20
0.18
0.15
0.15
0.13
0.11
0.11
0.10
0.33
(7.93%)
(7.83%)
—
28.45
Div yield (avg)%
23.59
26.58
29.09
30.59
29.01
31.47
32.03
29.40
29.93
31.37
20.80
31.37
29.67
35
4.08
Payout ratio%
7.70
8.04
9.07
9.77
10.43
8.71
6.58
4.07
3.91
5.65
3.48
5.65
7.87
11
1.418
Shares (diluted)B
1.643
1.604
1.637
1.561
1.338
1.359
1.315
1.321
1.430
1.463
1.438
1.79%
(0.26%)
42
20.61
Buyback yield%
21.16
21.28
20.03
19.10
20.32
19.44
22.26
20.87
18.62
18.23
4.43
19.44
20.17
42
1.137
D/E ratiox
1.236
1.363
1.508
1.630
1.692
1.807
1.918
1.874
1.799
1.839
1.718
1.839
1.746
71
480.6
Enterprise value¥M
782.9
738.7
814.9
736.3
803.7
772.7
680.7
687.6
756.8
703.2
378.3
(2.64%)
(1.42%)
65
0.180
LT debt¥B
0.736
0.842
0.898
1.014
1.000
1.167
1.339
1.541
1.645
1.785
0.772
12.30%
10.45%
7
Revenue
¥1.342B
2.83%
1.00×
Cost of revenue
¥823.7M
2.85%
1.00×
Operating expenses
¥273.0M
3.19%
1.04×
Goodwill & intangibles
20.02%
Spread over hurdle
22.40%