0.668
Revenue¥B
0.812
0.865
0.930
1.018
1.112
1.219
1.316
1.390
1.518
1.598
0.747
7.53%
7.68%
59
15.40
Revenue growth%
7.34
8.36
8.31
6.36
8.10
5.32
5.88
3.65
2.87
5.22
8.59
5.22
6.12
56
26.33
Gross margin%
10.31
11.23
10.87
11.72
13.26
12.58
13.84
11.95
12.83
15.74
25.92
12.83
12.27
16
9.80
Operating margin%
26.47
25.32
27.44
25.65
27.39
27.93
26.95
28.43
27.27
26.04
5.00
27.27
27.11
74
27.83
Net margin%
8.54
10.48
7.99
7.33
4.81
6.32
4.08
3.33
4.50
4.01
12.40
4.08
5.56
14
36.99
P/E ratio (avg)x
17.03
17.76
17.21
17.67
16.40
18.33
17.67
19.11
18.33
19.70
7.547
18.33
17.71
25
13.70
EV/EBITx
5.215
5.061
5.086
4.453
4.465
4.055
4.255
4.118
4.056
3.563
19.09
4.056
4.354
9
9.25
FCF yield (avg)%
27.31
27.63
25.44
27.94
28.09
27.47
29.10
27.66
25.02
22.42
24.31
27.47
27.55
22
7.98
FCF margin%
8.85
10.34
7.83
7.84
8.42
6.13
8.32
7.55
7.68
8.37
8.83
7.68
8.08
74
0.501
FCF / Net incomex
0.489
0.458
0.513
0.580
0.632
0.579
0.621
0.582
0.651
0.590
1.161
0.590
0.581
29
11.30
ROIC%
22.55
20.27
18.30
19.26
21.33
22.62
23.74
24.70
23.72
21.79
16.91
23.72
22.17
51
7.70
Return on equity%
0.40
0.40
0.40
1.31
1.98
1.04
3.71
1.29
2.93
5.18
16.68
2.93
1.30
43
5.35
Return on assets%
3.21
5.11
5.33
5.17
5.48
6.22
4.38
6.06
5.13
4.90
9.87
5.13
5.15
54
0.41
EPS¥
0.54
0.57
0.62
0.70
0.81
0.81
0.81
0.80
0.82
0.78
0.42
(0.82%)
4.34%
—
17.60
EPS growth%
7.16
5.98
7.99
10.03
11.82
13.58
14.22
14.26
17.15
16.63
28.25
14.26
12.70
83
0.10
Bookvalue per sh¥
0.45
0.50
0.51
0.49
0.47
0.45
0.44
0.47
0.55
0.57
0.39
3.77%
2.03%
—
0.10
FCF per share¥
0.43
0.44
0.48
0.57
0.67
0.65
0.63
0.67
0.64
0.61
0.25
(1.71%)
5.44%
—
0.35
Dividend per sh¥
0.08
0.08
0.08
0.08
0.07
0.08
0.08
0.07
0.06
0.06
0.08
(2.84%)
(3.16%)
—
8.64
Div yield (avg)%
33.38
33.09
30.74
28.30
30.05
29.22
27.85
26.27
25.00
25.38
19.83
26.27
28.76
56
20.57
Payout ratio%
30.13
27.52
27.91
26.73
27.56
26.42
28.72
28.27
25.29
25.92
28.30
26.42
27.54
35
1.839
Shares (diluted)B
2.504
2.540
2.400
2.209
2.442
2.366
2.569
2.506
2.361
2.246
1.854
(1.66%)
(0.10%)
12
22.61
Buyback yield%
18.32
15.38
13.78
14.63
11.97
13.70
14.52
12.78
10.88
13.42
18.56
13.42
13.74
93
1.496
D/E ratiox
1.801
1.685
1.556
1.664
1.529
1.663
1.859
1.923
1.787
1.842
1.797
1.842
1.736
62
0.808
Enterprise value¥B
1.905
2.088
2.122
2.242
2.300
2.527
2.703
3.033
3.404
4.061
0.295
12.04%
7.63%
92
1.294
LT debt¥B
1.133
1.200
1.185
1.373
1.581
1.784
1.934
2.067
2.068
2.053
0.723
5.36%
8.03%
76
Revenue
¥1.598B
7.68%
1.00×
Cost of revenue
¥826.0M
7.65%
1.00×
Operating expenses
¥370.2M
7.17%
0.95×
Goodwill & intangibles
16.45%
Spread over hurdle
11.36%