32.46
Revenue¥B
52.90
55.41
57.76
60.58
63.31
67.88
72.67
77.17
82.26
86.72
35.71
6.50%
5.80%
94
16.50
Revenue growth%
9.19
11.26
8.28
9.46
11.47
9.15
11.51
14.13
15.49
15.32
23.22
14.13
11.37
69
11.52
Gross margin%
4.55
5.98
7.55
9.27
12.00
9.28
6.54
8.49
10.71
11.64
10.05
9.28
8.88
45
4.37
Operating margin%
24.63
24.97
26.50
24.33
25.66
26.37
28.89
26.67
24.08
23.10
5.56
26.37
25.32
58
14.20
Net margin%
29.22
26.42
24.59
24.59
24.46
25.47
28.41
26.14
26.31
27.69
13.52
26.31
26.22
89
28.65
P/E ratio (avg)x
20.59
21.74
20.42
20.11
21.67
19.40
19.00
17.08
17.51
15.52
25.90
17.51
19.75
45
34.31
EV/EBITx
51.54
47.62
47.20
51.36
45.37
45.05
48.19
51.35
52.46
50.38
24.68
50.38
49.28
71
2.21
FCF yield (avg)%
17.60
19.08
16.47
18.35
15.92
17.05
16.13
13.88
13.10
15.71
18.84
15.71
16.30
84
9.38
FCF margin%
27.24
28.15
25.71
22.90
22.31
21.57
24.49
24.64
25.69
27.41
27.44
24.64
25.17
88
0.575
FCF / Net incomex
1.486
1.603
1.606
1.877
1.901
1.888
2.154
2.515
2.474
2.409
1.715
2.409
1.895
48
14.43
ROIC%
7.22
8.08
10.17
12.19
9.84
9.24
10.18
10.19
7.95
6.89
26.11
9.24
9.54
65
29.11
Return on equity%
3.59
1.88
0.40
0.61
0.96
3.88
3.45
5.56
4.67
4.65
18.30
4.65
3.52
25
4.40
Return on assets%
0.89
0.40
0.40
1.86
4.59
3.23
2.50
2.39
5.11
7.55
13.43
3.23
2.45
18
0.20
EPS¥
0.63
0.65
0.66
0.67
0.78
0.89
0.97
0.94
1.04
1.24
0.21
9.90%
8.54%
—
10.53
EPS growth%
11.69
14.20
13.06
13.04
15.79
13.70
13.22
13.42
15.27
18.10
2.88
13.70
13.56
79
0.19
Bookvalue per sh¥
0.26
0.28
0.31
0.35
0.41
0.41
0.45
0.53
0.54
0.57
1.19
6.47%
8.56%
—
0.90
FCF per share¥
0.33
0.39
0.46
0.49
0.48
0.53
0.50
0.49
0.55
0.53
0.37
2.08%
4.78%
—
1.15
Dividend per sh¥
0.21
0.22
0.23
0.24
0.22
0.20
0.18
0.20
0.20
0.18
0.24
(4.66%)
(1.43%)
—
14.41
Div yield (avg)%
14.69
16.02
14.51
16.46
15.14
16.13
16.70
15.09
13.16
10.65
28.54
15.09
15.12
83
13.00
Payout ratio%
8.12
10.55
9.81
8.70
7.59
7.82
9.22
9.44
9.38
9.32
19.62
9.32
9.27
88
20.69
Shares (diluted)B
22.20
20.24
19.35
20.60
20.94
19.36
21.39
23.27
20.73
22.16
20.45
1.14%
0.81%
92
22.77
Buyback yield%
5.50
8.47
8.82
8.06
9.51
11.28
11.62
11.43
13.53
15.32
21.85
11.62
10.39
56
1.080
D/E ratiox
0.295
0.308
0.330
0.359
0.421
0.478
0.472
0.466
0.449
0.449
0.794
0.466
0.435
62
21.60
Enterprise value¥B
19.66
19.11
21.05
22.09
21.84
21.13
23.48
26.29
28.58
28.28
12.28
5.31%
3.25%
19
8.902
LT debt¥B
38.49
37.64
41.72
43.12
46.80
51.48
55.85
52.85
54.43
61.54
57.43
5.63%
6.29%
54
Revenue
¥86.72B
5.80%
1.00×
Cost of revenue
¥56.06B
5.82%
1.00×
Operating expenses
¥11.45B
7.00%
1.12×
Spread over hurdle
40.97%