0.640
Revenue¥B
0.806
0.831
0.877
0.930
0.969
1.029
1.063
1.105
1.159
1.210
0.692
4.53%
4.86%
26
14.95
Revenue growth%
28.18
28.02
29.93
30.50
28.79
26.14
26.71
29.26
29.55
30.23
9.71
29.26
29.02
94
24.68
Gross margin%
7.90
7.97
9.85
9.09
8.78
9.77
11.35
13.92
13.86
16.35
4.22
13.86
9.81
41
14.08
Operating margin%
28.65
30.27
33.09
31.39
30.48
32.97
34.62
36.13
34.70
33.15
27.29
34.62
33.03
8
2.37
Net margin%
30.92
32.92
31.70
31.31
30.66
30.22
29.68
27.72
27.19
26.32
3.57
27.72
30.44
18
32.16
P/E ratio (avg)x
16.88
18.74
18.84
20.42
22.64
24.00
22.11
22.34
23.20
24.38
23.45
23.20
22.22
47
14.78
EV/EBITx
18.89
21.33
24.00
22.81
24.79
27.81
26.47
27.49
30.63
31.79
8.141
27.81
25.63
39
25.19
FCF yield (avg)%
4.19
4.55
1.72
2.91
4.14
7.03
9.89
6.97
5.68
4.55
12.86
6.97
4.55
79
27.35
FCF margin%
1.74
3.27
1.55
0.40
0.97
2.43
4.24
2.31
0.96
0.40
25.63
2.31
1.64
47
1.155
FCF / Net incomex
2.049
2.224
2.355
2.363
2.133
2.148
2.020
2.195
2.200
2.328
0.285
2.195
2.198
30
12.48
ROIC%
15.97
17.26
19.20
21.72
23.01
22.20
21.63
24.29
22.81
23.93
19.03
22.81
21.96
35
14.59
Return on equity%
6.09
6.01
4.24
5.40
5.12
3.94
4.01
5.98
3.05
3.75
9.49
3.94
4.68
44
6.57
Return on assets%
5.65
4.27
3.61
4.99
5.79
6.57
8.32
6.90
4.40
3.93
9.61
6.57
5.32
34
0.60
EPS¥
0.49
0.44
0.42
0.44
0.43
0.42
0.39
0.40
0.37
0.34
0.66
(4.33%)
(4.23%)
—
5.58
EPS growth%
0.40
0.40
1.88
2.86
3.41
3.23
1.67
3.63
5.31
4.88
8.48
3.63
3.04
88
0.39
Bookvalue per sh¥
1.16
1.21
1.15
1.11
1.11
1.31
1.41
1.58
1.81
2.07
0.25
13.19%
7.71%
—
1.10
FCF per share¥
0.86
0.95
0.95
1.08
1.12
1.05
1.01
1.01
0.95
1.05
0.34
(1.23%)
2.41%
—
1.19
Dividend per sh¥
0.36
0.35
0.40
0.45
0.48
0.57
0.65
0.73
0.84
0.93
1.13
14.10%
10.93%
—
20.59
Div yield (avg)%
30.99
33.53
36.02
37.50
35.61
38.04
37.82
37.54
36.32
37.48
18.88
37.54
36.90
21
26.50
Payout ratio%
29.38
27.00
29.46
26.47
27.32
26.74
28.17
28.92
27.68
28.94
11.76
28.17
27.92
29
0.653
Shares (diluted)B
0.874
1.028
1.086
1.236
1.289
1.258
1.222
1.287
1.353
1.289
0.640
—
5.68%
42
7.16
Buyback yield%
1.05
2.25
2.11
1.30
2.17
2.44
2.43
1.54
3.81
1.69
29.02
2.43
2.14
16
0.460
D/E ratiox
1.611
1.394
1.290
1.132
1.075
0.967
1.038
0.918
0.872
0.812
0.665
0.918
1.056
30
0.986
Enterprise value¥B
1.100
1.061
1.026
0.943
0.872
0.945
0.889
0.808
0.779
0.825
0.981
(1.11%)
(3.34%)
63
241.1
LT debt¥M
625.2
681.1
644.1
605.8
564.0
575.4
522.5
512.4
562.9
538.0
800.7
(0.94%)
(0.61%)
33
Revenue
¥1.210B
4.86%
1.00×
Cost of revenue
¥756.4M
4.86%
1.00×
Operating expenses
¥147.1M
4.91%
1.00×
Spread over hurdle
10.89%