0.316
Revenue¥B
0.853
0.901
0.940
0.976
1.003
1.035
1.102
1.133
1.206
1.236
0.350
4.27%
4.48%
34
5.37
Revenue growth%
6.10
8.91
10.78
12.02
13.02
13.78
16.66
19.53
20.54
20.90
8.95
19.53
13.40
66
4.05
Gross margin%
22.04
21.43
24.09
23.88
22.95
25.28
25.40
23.94
24.52
24.64
22.99
24.64
24.01
82
6.92
Operating margin%
5.83
7.26
4.37
3.80
4.49
3.41
0.49
2.23
4.19
5.67
19.04
3.41
4.28
38
19.58
Net margin%
25.88
28.46
31.44
30.97
33.55
35.97
34.01
36.36
33.95
34.00
16.52
34.01
33.75
88
34.44
P/E ratio (avg)x
37.36
39.15
44.83
49.17
49.66
50.04
50.18
58.87
56.75
57.75
26.29
56.75
49.85
49
19.96
EV/EBITx
6.163
6.689
6.807
7.390
7.753
7.080
7.130
7.436
6.826
5.975
32.07
7.080
6.953
32
22.25
FCF yield (avg)%
27.43
28.37
26.15
26.44
26.21
23.26
21.39
23.33
22.07
19.46
19.14
22.07
24.74
43
6.47
FCF margin%
4.14
5.46
2.95
3.91
6.12
6.79
7.53
4.96
3.04
2.14
15.48
4.96
4.55
76
0.511
FCF / Net incomex
0.304
0.302
0.320
0.277
0.269
0.260
0.239
0.236
0.207
0.190
0.565
0.236
0.264
15
15.93
ROIC%
18.94
16.50
18.94
20.03
18.93
19.65
17.78
18.64
16.33
14.43
25.99
17.78
18.78
58
2.17
Return on equity%
8.78
6.25
3.44
3.52
6.33
9.27
10.89
9.62
7.70
8.10
15.97
9.27
7.90
92
21.71
Return on assets%
9.86
9.44
7.56
8.94
10.39
13.00
13.91
11.42
13.82
11.11
13.89
13.00
10.75
7
0.21
EPS¥
0.42
0.49
0.56
0.61
0.70
0.72
0.72
0.84
0.92
0.94
0.23
6.07%
10.43%
—
8.00
EPS growth%
27.21
29.69
28.58
28.94
26.51
27.40
26.36
25.39
23.36
21.90
22.47
25.39
26.86
15
0.22
Bookvalue per sh¥
0.17
0.17
0.16
0.15
0.14
0.13
0.14
0.14
0.16
0.18
0.05
4.55%
0.34%
—
0.14
FCF per share¥
0.30
0.31
0.33
0.34
0.38
0.36
0.36
0.32
0.33
0.29
0.21
(4.86%)
0.16%
—
0.10
Dividend per sh¥
0.22
0.20
0.22
0.25
0.27
0.27
0.27
0.27
0.28
0.25
0.18
(1.01%)
2.44%
—
7.95
Div yield (avg)%
18.36
17.25
17.21
17.14
18.62
19.69
18.47
19.42
19.75
17.07
13.01
19.42
18.42
50
8.95
Payout ratio%
9.64
8.25
5.51
5.15
3.57
3.87
6.40
6.62
8.64
8.04
22.82
6.62
6.51
13
1.946
Shares (diluted)B
2.837
2.677
2.916
2.957
2.917
3.105
3.335
3.713
3.907
3.905
1.891
6.00%
3.70%
85
26.08
Buyback yield%
23.08
22.10
19.12
17.66
18.55
19.94
19.50
21.17
23.66
23.29
17.30
21.17
20.56
64
1.425
D/E ratiox
1.782
2.006
1.943
2.102
2.164
2.255
2.697
2.697
2.897
3.284
1.084
2.697
2.210
92
283.6
Enterprise value¥M
739.0
712.2
772.6
723.7
684.5
643.9
657.2
634.1
594.4
648.8
874.7
(1.06%)
(0.62%)
72
1,164
LT debt¥M
433.0
435.9
474.9
511.3
556.9
530.8
480.4
521.1
524.2
565.0
468.9
0.29%
2.33%
25
Revenue
¥1.236B
4.48%
1.00×
Cost of revenue
¥763.3M
4.22%
0.98×
Operating expenses
¥287.5M
4.77%
1.03×
Goodwill & intangibles
14.72%
Spread over hurdle
(3.43%)