0.306
Revenue¥B
1.442
1.419
1.390
1.378
1.359
1.352
1.345
1.375
1.371
1.352
0.317
(0.10%)
(0.52%)
72
24.70
Revenue growth%
31.23
28.50
25.71
23.54
24.64
24.64
21.90
19.95
22.48
22.04
21.70
22.04
24.09
62
27.18
Gross margin%
10.56
12.63
11.49
11.19
9.02
10.29
9.94
8.84
7.61
6.62
29.12
8.84
10.12
82
10.13
Operating margin%
26.11
25.59
25.01
23.89
26.84
25.06
24.29
23.45
24.82
22.60
12.32
24.29
24.92
53
28.11
Net margin%
27.11
24.22
27.00
27.61
28.95
29.97
31.36
29.08
29.52
30.00
24.56
29.97
29.02
77
23.81
P/E ratio (avg)x
32.03
35.17
38.75
39.88
45.94
52.84
51.39
50.34
56.82
54.63
14.67
52.84
48.14
51
15.27
EV/EBITx
15.46
16.32
14.82
15.49
15.51
16.47
17.79
18.87
20.89
19.09
14.34
18.87
16.40
43
12.48
FCF yield (avg)%
6.90
4.71
6.29
4.23
6.55
4.32
4.21
3.91
2.85
1.04
21.60
3.91
4.27
92
22.70
FCF margin%
13.75
15.14
13.15
12.07
9.24
7.29
8.19
6.04
7.05
9.36
14.32
7.29
9.30
24
1.385
FCF / Net incomex
1.478
1.651
1.645
1.662
1.656
1.622
1.487
1.490
1.409
1.482
0.823
1.487
1.556
16
10.84
ROIC%
23.32
22.87
20.69
18.95
20.61
21.49
24.34
21.72
19.65
19.42
11.30
21.49
21.09
19
27.76
Return on equity%
23.96
23.60
23.45
24.95
25.50
23.79
25.43
23.61
23.83
22.55
18.64
23.79
23.81
45
7.85
Return on assets%
31.34
33.32
31.39
31.56
31.66
34.22
34.46
31.84
30.01
28.87
20.02
31.84
31.61
63
0.17
EPS¥
1.12
1.23
1.48
1.55
1.81
2.05
2.43
2.68
3.09
3.64
0.18
15.07%
12.86%
—
16.19
EPS growth%
31.13
30.47
28.92
29.07
30.98
28.19
31.03
30.11
31.12
32.25
4.26
31.03
30.73
93
0.30
Bookvalue per sh¥
0.56
0.51
0.49
0.47
0.48
0.44
0.46
0.46
0.45
0.42
0.24
(2.27%)
(2.82%)
—
0.43
FCF per share¥
0.55
0.49
0.52
0.49
0.51
0.51
0.48
0.48
0.42
0.46
0.49
(2.08%)
(1.40%)
—
0.64
Dividend per sh¥
0.40
0.37
0.40
0.41
0.47
0.52
0.52
0.53
0.61
0.70
0.49
8.54%
5.83%
—
25.36
Div yield (avg)%
15.15
12.26
13.52
16.13
13.72
11.71
12.28
14.94
13.50
14.22
26.43
13.50
13.62
67
26.54
Payout ratio%
13.23
13.88
16.69
14.41
14.38
13.95
15.09
17.01
19.40
18.18
25.96
17.01
14.75
55
1.178
Shares (diluted)B
2.265
2.318
2.772
3.227
3.197
3.387
4.068
4.297
5.089
5.145
1.151
9.98%
9.34%
8
15.53
Buyback yield%
26.31
29.14
27.75
26.78
24.43
24.69
22.83
22.12
23.42
21.54
23.42
22.83
24.56
19
1.515
D/E ratiox
1.169
1.326
1.306
1.355
1.359
1.489
1.729
2.018
2.058
2.251
0.267
2.018
1.424
57
0.293
Enterprise value¥B
0.776
0.732
0.747
0.825
0.873
0.959
1.046
1.085
1.192
1.234
0.272
7.17%
5.34%
75
1.144
LT debt¥B
1.069
1.003
0.909
0.963
0.980
0.983
1.071
1.055
1.141
1.152
1.088
3.28%
0.10%
57
Revenue
¥1.352B
(0.52%)
1.00×
Cost of revenue
¥726.7M
(0.55%)
1.00×
Operating expenses
¥303.8M
(0.52%)
1.00×
Goodwill & intangibles
16.62%
Spread over hurdle
11.41%