0.391
Revenue¥B
0.617
0.646
0.693
0.750
0.813
0.853
0.907
0.975
1.031
1.112
0.407
6.46%
6.82%
7
13.85
Revenue growth%
1.84
2.96
1.03
3.11
1.33
2.02
1.38
1.31
0.40
1.68
7.61
1.38
1.53
80
6.21
Gross margin%
10.76
9.52
10.95
12.05
10.85
13.12
16.07
18.44
18.46
15.81
16.51
16.07
12.58
84
27.70
Operating margin%
23.11
23.71
23.59
21.99
19.43
18.34
15.96
13.27
15.55
15.37
17.79
15.55
18.88
55
18.80
Net margin%
27.51
27.84
29.01
29.19
27.60
28.36
28.16
27.66
28.23
28.50
4.25
28.23
28.20
6
7.151
P/E ratio (avg)x
23.76
25.79
28.08
32.33
34.35
37.10
42.54
41.31
40.65
42.18
13.04
41.31
35.72
32
11.82
EV/EBITx
43.85
50.39
56.57
59.77
66.35
73.62
77.67
89.81
92.91
94.11
35.68
89.81
69.98
80
15.32
FCF yield (avg)%
10.92
11.26
8.30
9.57
7.80
6.78
5.63
6.55
4.34
5.35
27.23
5.63
7.29
21
28.58
FCF margin%
15.97
15.42
17.11
17.44
19.09
20.74
20.98
18.83
16.76
14.79
26.00
18.83
17.28
27
1.035
FCF / Net incomex
0.596
0.664
0.672
0.637
0.645
0.675
0.673
0.660
0.674
0.646
1.264
0.673
0.662
57
4.72
ROIC%
10.66
12.27
14.15
14.01
12.69
13.70
12.54
13.97
15.63
13.74
23.11
13.74
13.72
28
8.12
Return on equity%
7.18
5.51
3.84
6.44
5.92
5.46
7.00
5.42
4.83
6.48
9.45
5.46
5.72
59
10.26
Return on assets%
9.70
12.52
13.54
10.83
13.16
16.07
14.19
15.68
16.45
13.72
3.69
15.68
13.63
79
0.60
EPS¥
0.20
0.19
0.20
0.19
0.20
0.20
0.19
0.18
0.16
0.16
0.65
(4.18%)
(1.72%)
—
12.34
EPS growth%
22.17
22.36
19.45
21.45
22.22
23.62
25.92
25.95
24.56
26.21
22.79
25.92
22.99
70
0.37
Bookvalue per sh¥
0.86
0.95
1.11
1.12
1.17
1.12
1.33
1.44
1.57
1.62
0.95
6.67%
7.06%
—
0.91
FCF per share¥
0.44
0.50
0.45
0.44
0.43
0.48
0.48
0.44
0.45
0.41
0.83
(0.62%)
(1.21%)
—
0.67
Dividend per sh¥
0.48
0.48
0.56
0.67
0.64
0.73
0.81
0.79
0.79
0.91
0.72
7.30%
6.34%
—
14.25
Div yield (avg)%
6.24
3.38
3.08
2.39
3.62
4.09
6.13
9.10
8.87
10.71
7.09
8.87
5.11
54
14.83
Payout ratio%
18.72
18.33
20.26
20.57
22.93
20.69
22.63
21.79
20.19
21.13
11.30
21.13
20.63
92
515.5
Shares (diluted)M
617.5
555.9
631.4
637.5
643.5
627.6
673.2
634.6
689.6
780.6
487.5
3.94%
3.50%
90
7.63
Buyback yield%
22.00
20.26
19.43
18.53
18.46
17.25
18.96
18.70
18.40
17.24
7.29
18.40
18.62
81
1.759
D/E ratiox
1.034
1.152
1.192
1.359
1.370
1.411
1.400
1.627
1.691
1.926
0.472
1.627
1.385
91
0.993
Enterprise value¥B
1.029
0.973
0.841
0.821
0.839
0.764
0.770
0.718
0.654
0.590
0.275
(6.81%)
(5.20%)
13
62.29
LT debt¥M
125.7
115.6
106.7
92.04
83.44
74.56
63.16
66.68
65.80
66.68
271.4
(4.38%)
(6.71%)
52
Revenue
¥1.112B
6.82%
1.00×
Cost of revenue
¥587.9M
7.07%
1.02×
Operating expenses
¥250.6M
6.18%
0.94×
Goodwill & intangibles
17.12%
Spread over hurdle
15.91%