0.214
Revenue¥B
1.531
1.511
1.488
1.506
1.530
1.564
1.584
1.596
1.565
1.553
0.234
0.31%
(0.02%)
88
19.01
Revenue growth%
7.52
8.11
9.28
11.35
10.05
8.27
8.58
6.05
3.93
5.91
23.09
6.05
8.19
60
28.01
Gross margin%
26.07
26.63
25.15
23.95
23.15
20.63
18.26
15.96
18.40
18.12
22.27
18.26
21.89
93
25.51
Operating margin%
23.46
22.70
20.25
22.42
23.06
21.85
20.73
20.65
23.33
21.01
19.60
21.01
22.14
62
23.94
Net margin%
0.40
0.40
0.40
0.40
2.82
4.56
3.84
3.98
3.36
5.42
24.98
3.98
3.09
92
36.52
P/E ratio (avg)x
40.97
38.44
38.10
40.29
45.72
50.89
57.26
64.09
62.06
60.64
18.82
60.64
48.30
86
29.23
EV/EBITx
35.48
38.56
38.11
38.90
35.12
31.01
29.94
32.81
36.28
32.11
25.06
32.11
35.30
22
28.71
FCF yield (avg)%
27.10
25.09
25.17
26.90
26.85
25.57
28.42
31.21
31.40
28.75
11.80
28.75
27.00
21
13.12
FCF margin%
8.73
10.88
9.62
9.91
7.64
5.61
8.16
6.11
6.83
4.84
8.72
6.11
7.90
17
1.129
FCF / Net incomex
2.116
2.287
2.213
2.220
2.508
2.839
2.665
2.852
2.709
2.720
1.691
2.720
2.587
93
16.56
ROIC%
18.33
15.60
12.68
13.02
13.98
12.72
10.54
13.09
10.10
8.30
6.60
10.54
12.87
20
29.21
Return on equity%
16.76
15.46
15.81
14.90
14.71
15.50
13.58
12.08
14.67
15.51
18.82
14.67
15.18
82
19.00
Return on assets%
31.54
33.38
30.94
31.24
29.28
26.47
25.39
22.62
21.12
21.77
16.51
22.62
27.87
38
0.33
EPS¥
0.91
1.00
1.00
1.17
1.37
1.45
1.50
1.66
1.93
1.95
0.34
7.27%
8.35%
—
18.99
EPS growth%
4.81
6.36
9.16
11.01
8.21
5.69
7.17
9.24
11.36
12.13
18.19
9.24
8.68
76
0.66
Bookvalue per sh¥
0.73
0.83
0.82
0.83
0.90
1.07
1.06
1.03
1.17
1.34
0.43
8.24%
6.96%
—
0.15
FCF per share¥
0.96
0.95
1.08
1.08
1.22
1.19
1.38
1.46
1.39
1.44
0.71
3.47%
4.14%
—
0.57
Dividend per sh¥
0.98
1.05
1.02
0.96
1.02
1.04
1.11
0.98
0.98
1.00
0.11
(0.55%)
(0.06%)
—
27.93
Div yield (avg)%
13.27
10.32
11.58
11.27
14.07
14.49
11.74
14.40
13.62
15.77
23.56
14.40
13.45
27
16.20
Payout ratio%
24.07
23.48
24.78
26.81
27.11
27.49
29.60
30.11
30.50
29.33
10.73
29.60
27.30
72
1.180
Shares (diluted)B
1.256
1.126
1.016
0.991
0.981
1.089
1.110
1.194
1.241
1.188
1.143
3.91%
(1.45%)
30
13.59
Buyback yield%
7.75
4.97
6.65
8.46
11.24
10.95
9.26
11.93
14.29
14.63
2.41
11.93
10.10
42
0.268
D/E ratiox
1.749
1.994
2.032
2.456
2.694
3.115
3.661
4.048
4.030
4.775
0.419
4.030
2.905
61
355.0
Enterprise value¥M
149.8
134.5
138.0
126.7
120.2
113.7
101.0
91.19
86.50
81.97
486.4
(7.37%)
(7.24%)
67
519.1
LT debt¥M
822.1
759.8
790.1
843.1
830.7
813.6
844.0
890.3
893.5
870.0
369.7
0.93%
0.23%
37
Revenue
¥1.553B
(0.02%)
1.00×
Cost of revenue
¥1.015B
(0.20%)
0.98×
Operating expenses
¥303.3M
(0.10%)
0.99×
Goodwill & intangibles
17.31%
Spread over hurdle
33.13%