0.563
Revenue¥B
1.007
1.025
1.039
1.079
1.097
1.133
1.153
1.186
1.229
1.229
0.620
2.30%
2.34%
32
22.66
Revenue growth%
5.64
6.10
6.14
6.08
8.91
7.63
7.50
4.68
6.47
5.05
4.01
6.47
6.12
93
28.56
Gross margin%
7.19
9.48
11.35
11.63
10.03
9.75
8.49
11.49
14.19
12.26
12.21
11.49
10.69
76
20.41
Operating margin%
26.85
25.26
26.38
25.87
25.92
22.93
25.79
27.73
25.57
26.41
15.22
25.79
25.90
92
11.18
Net margin%
15.25
12.91
13.62
15.39
17.47
15.81
15.23
17.54
15.68
15.21
10.61
15.68
15.32
7
26.72
P/E ratio (avg)x
25.23
22.03
20.26
19.90
17.56
17.81
15.13
13.39
12.81
12.20
29.21
13.39
17.69
60
7.345
EV/EBITx
14.07
14.14
13.87
12.91
14.24
13.35
13.13
14.37
16.33
15.77
7.804
14.37
14.11
76
8.52
FCF yield (avg)%
20.93
20.25
23.04
23.37
21.71
22.71
22.60
20.83
20.35
21.88
16.33
21.88
21.79
89
28.32
FCF margin%
10.69
8.15
8.38
6.71
8.15
10.37
8.31
6.01
7.04
9.95
21.31
8.31
8.23
71
0.547
FCF / Net incomex
1.772
1.668
1.787
1.765
1.852
2.067
2.092
2.347
2.322
2.345
1.080
2.322
1.960
52
22.79
ROIC%
19.17
17.10
18.46
17.63
18.26
18.91
18.33
16.81
13.92
13.06
7.53
16.81
17.94
77
21.05
Return on equity%
16.11
14.63
15.75
13.96
11.01
10.74
9.40
12.03
13.42
16.39
10.06
12.03
13.69
38
2.01
Return on assets%
16.75
15.94
18.62
16.78
15.82
15.88
17.62
18.18
15.89
17.41
26.04
17.41
16.77
17
0.20
EPS¥
0.18
0.20
0.20
0.23
0.27
0.27
0.26
0.26
0.25
0.27
0.20
(0.27%)
5.69%
—
4.61
EPS growth%
10.67
13.46
14.56
15.25
15.46
14.60
15.04
15.42
18.31
19.39
9.70
15.42
15.14
48
0.08
Bookvalue per sh¥
0.37
0.37
0.36
0.32
0.31
0.34
0.29
0.27
0.28
0.25
0.25
(3.73%)
(2.79%)
—
0.37
FCF per share¥
0.10
0.12
0.12
0.12
0.12
0.12
0.11
0.12
0.12
0.14
0.27
2.63%
3.54%
—
0.20
Dividend per sh¥
0.39
0.36
0.36
0.37
0.34
0.33
0.31
0.30
0.34
0.33
0.17
(0.68%)
(2.62%)
—
21.67
Div yield (avg)%
9.35
6.75
5.56
2.62
4.07
5.73
4.52
3.00
0.68
0.40
5.49
3.00
4.29
26
15.76
Payout ratio%
17.22
16.05
14.39
12.96
15.56
14.32
17.27
14.57
14.83
13.38
6.79
14.57
14.70
62
1.696
Shares (diluted)B
2.304
2.524
2.652
2.696
2.585
3.026
3.390
3.872
4.270
4.637
1.686
12.40%
7.89%
8
9.45
Buyback yield%
16.21
19.10
20.98
22.31
23.27
25.78
25.21
25.37
25.52
22.72
26.05
25.37
22.99
15
1.061
D/E ratiox
0.854
0.867
0.892
0.923
0.798
0.836
0.754
0.763
0.714
0.706
0.339
0.754
0.817
36
699.9
Enterprise value¥M
238.4
237.6
235.3
259.8
247.7
247.8
259.6
272.4
285.1
278.4
271.2
2.36%
0.31%
89
719.0
LT debt¥M
288.3
335.9
382.2
372.6
381.3
439.3
446.9
486.5
513.0
526.4
118.7
6.66%
5.95%
73
Revenue
¥1.229B
2.34%
1.00×
Cost of revenue
¥727.5M
2.10%
0.98×
Operating expenses
¥211.0M
2.84%
1.05×
Goodwill & intangibles
16.38%
Spread over hurdle
17.43%