1.864
Revenue¥B
1.321
1.330
1.398
1.430
1.501
1.552
1.584
1.658
1.741
1.755
2.066
3.18%
3.33%
24
12.50
Revenue growth%
3.84
4.43
6.94
5.03
6.70
3.77
5.28
3.76
6.53
7.74
20.54
5.28
5.16
93
29.93
Gross margin%
24.55
27.54
25.09
28.02
26.67
29.64
27.78
29.86
31.77
33.57
9.22
29.86
27.90
11
25.03
Operating margin%
22.65
24.61
27.45
26.27
27.69
25.89
28.42
27.92
29.24
27.55
9.13
27.92
27.50
26
3.63
Net margin%
20.32
20.51
22.44
22.09
20.07
20.28
21.81
20.84
23.72
21.52
11.67
21.52
21.18
9
27.46
P/E ratio (avg)x
26.61
24.91
26.22
26.99
23.64
25.09
22.93
21.26
22.01
23.28
15.65
22.93
24.27
8
33.71
EV/EBITx
38.60
42.53
47.14
48.46
50.13
48.53
52.76
48.19
52.31
47.59
34.86
48.53
48.33
47
25.59
FCF yield (avg)%
6.83
7.05
7.95
7.30
5.19
7.46
6.84
9.16
10.37
11.37
19.09
9.16
7.38
63
16.25
FCF margin%
11.61
10.78
8.84
6.51
4.21
2.22
1.01
1.62
3.55
4.74
3.98
2.22
4.47
7
1.091
FCF / Net incomex
1.206
1.101
1.181
1.068
1.134
1.054
0.973
0.895
0.972
0.947
0.635
0.972
1.061
24
24.03
ROIC%
22.03
23.58
25.07
23.69
21.28
23.84
21.92
19.39
16.83
18.16
29.84
19.39
21.97
76
2.00
Return on equity%
29.79
29.65
27.62
28.27
28.81
27.81
27.78
29.96
28.82
30.61
19.87
28.82
28.81
87
10.57
Return on assets%
11.59
9.28
8.31
6.73
8.76
7.92
10.38
13.01
11.84
11.06
3.13
11.06
9.83
91
0.73
EPS¥
0.27
0.26
0.28
0.31
0.32
0.36
0.40
0.39
0.37
0.41
0.80
5.21%
4.52%
—
3.63
EPS growth%
11.39
11.75
13.81
12.66
14.55
11.93
9.02
10.76
11.23
11.36
20.45
11.23
11.57
24
0.46
Bookvalue per sh¥
0.65
0.61
0.56
0.56
0.58
0.55
0.57
0.53
0.47
0.49
0.40
(3.23%)
(3.65%)
—
0.46
FCF per share¥
0.69
0.63
0.68
0.63
0.68
0.72
0.67
0.70
0.73
0.68
0.37
0.09%
0.31%
—
0.59
Dividend per sh¥
1.04
0.91
0.94
0.95
0.90
0.85
0.85
0.76
0.82
0.89
1.13
(0.23%)
(1.68%)
—
18.22
Div yield (avg)%
26.89
25.86
26.04
27.46
28.28
29.26
26.63
28.47
27.77
27.53
6.07
27.77
27.50
9
11.01
Payout ratio%
2.19
0.84
2.37
0.40
0.40
1.79
3.18
4.66
6.06
4.62
3.61
4.62
2.28
82
1.020
Shares (diluted)B
1.604
1.622
1.588
1.639
1.847
1.891
2.132
2.543
2.503
2.991
1.033
10.11%
7.27%
27
25.34
Buyback yield%
8.25
6.78
9.30
6.35
5.60
2.99
4.49
2.22
4.72
6.38
26.17
4.49
5.97
43
1.358
D/E ratiox
1.416
1.488
1.406
1.191
1.187
1.237
1.080
1.149
1.028
0.947
0.933
1.080
1.189
22
0.624
Enterprise value¥B
2.512
2.396
2.180
2.232
2.369
2.228
2.216
2.109
1.964
2.071
0.185
(2.65%)
(0.90%)
46
1.362
LT debt¥B
1.831
1.686
1.548
1.363
1.510
1.437
1.335
1.484
1.641
1.652
0.293
1.82%
(2.22%)
73
Revenue
¥1.755B
3.33%
1.00×
Cost of revenue
¥872.7M
3.55%
1.02×
Operating expenses
¥364.7M
2.98%
0.97×
Goodwill & intangibles
16.99%
Spread over hurdle
25.03%