0.350
Revenue¥B
0.577
0.630
0.694
0.757
0.812
0.875
0.938
0.990
1.062
1.162
0.369
7.42%
7.98%
53
29.00
Revenue growth%
11.04
10.71
9.40
9.10
7.27
4.40
7.07
7.49
5.17
2.94
19.40
5.17
7.38
27
13.34
Gross margin%
25.15
22.71
23.07
22.69
22.71
24.33
24.69
21.91
21.93
24.57
3.71
24.33
22.89
81
16.58
Operating margin%
22.13
23.22
21.82
23.51
24.78
22.47
21.00
23.27
21.37
20.88
11.40
21.37
22.30
32
13.75
Net margin%
12.58
12.76
11.25
9.83
12.26
15.22
17.45
19.94
19.00
16.03
22.56
17.45
13.99
53
35.74
P/E ratio (avg)x
5.227
5.032
4.764
4.948
4.652
4.496
4.955
5.137
5.058
5.514
21.85
5.058
4.994
5
21.56
EV/EBITx
24.84
24.12
20.60
18.71
19.25
16.62
14.23
13.98
14.17
14.21
36.30
14.21
17.67
34
2.88
FCF yield (avg)%
9.78
12.65
13.47
12.15
11.05
12.14
10.26
9.12
8.41
9.78
15.72
9.78
10.66
85
26.90
FCF margin%
28.28
28.29
30.96
30.68
30.05
32.55
32.63
35.50
36.01
35.14
24.68
35.14
31.76
61
0.568
FCF / Net incomex
1.561
1.769
1.843
1.898
2.273
2.724
3.120
3.660
4.278
5.012
0.401
3.660
2.498
13
16.74
ROIC%
33.42
31.67
30.15
30.52
30.38
28.76
30.00
32.64
33.65
33.89
2.29
32.64
31.09
16
5.95
Return on equity%
32.25
30.24
28.21
28.43
26.86
25.35
23.80
24.66
27.15
29.19
26.17
25.35
27.68
8
21.41
Return on assets%
14.78
13.20
15.34
15.46
14.63
12.21
12.48
15.42
16.84
15.44
28.65
15.42
15.06
24
0.87
EPS¥
0.34
0.32
0.34
0.37
0.43
0.49
0.56
0.54
0.60
0.65
0.92
8.84%
7.13%
—
26.57
EPS growth%
9.70
9.00
10.59
13.30
15.24
15.57
14.78
14.59
14.78
15.47
17.85
14.78
14.69
17
0.26
Bookvalue per sh¥
0.39
0.35
0.35
0.32
0.31
0.32
0.30
0.27
0.26
0.24
0.17
(5.24%)
(6.24%)
—
0.86
FCF per share¥
0.23
0.22
0.25
0.27
0.29
0.33
0.39
0.42
0.50
0.56
0.92
14.44%
10.47%
—
0.24
Dividend per sh¥
0.60
0.66
0.66
0.64
0.66
0.72
0.65
0.70
0.71
0.69
0.72
0.84%
1.13%
—
15.58
Div yield (avg)%
15.00
15.33
12.39
11.46
14.29
11.77
12.45
14.25
14.66
13.87
17.62
13.87
14.06
55
17.72
Payout ratio%
22.77
21.62
20.55
17.60
20.34
22.92
19.95
18.08
16.73
14.24
21.09
18.08
20.15
47
1.228
Shares (diluted)B
1.091
1.068
0.994
1.023
0.996
0.895
0.897
0.820
0.835
0.900
1.171
(2.00%)
(1.42%)
63
18.99
Buyback yield%
23.74
23.52
21.31
19.35
16.56
13.96
16.84
19.37
20.33
23.25
23.35
19.37
19.85
68
1.524
D/E ratiox
0.798
0.815
0.730
0.642
0.567
0.531
0.450
0.479
0.496
0.421
0.191
0.479
0.549
26
789.4
Enterprise value¥M
532.1
554.7
597.7
639.7
702.0
718.4
784.5
832.6
913.7
880.8
960.2
4.64%
5.58%
8
0.778
LT debt¥B
1.853
1.808
1.771
1.771
2.099
2.085
2.202
2.389
2.350
2.420
0.666
2.88%
4.12%
48
Revenue
¥1.162B
7.98%
1.00×
Cost of revenue
¥783.7M
8.03%
1.00×
Operating expenses
¥145.1M
8.27%
1.03×
Spread over hurdle
(1.25%)