1.564
Revenue¥B
1.651
1.738
1.768
1.844
1.935
1.996
2.088
2.178
2.195
2.226
1.639
2.84%
3.60%
92
20.43
Revenue growth%
3.27
1.95
0.40
0.40
0.52
0.40
0.40
3.20
3.84
1.07
8.63
1.07
0.79
70
2.54
Gross margin%
8.12
7.77
6.70
8.88
8.58
10.64
9.38
7.76
7.00
10.00
10.07
9.38
8.35
79
4.63
Operating margin%
3.29
3.23
6.04
6.78
8.02
10.00
8.41
9.98
7.87
10.67
13.85
9.98
7.95
59
7.22
Net margin%
23.07
23.91
22.93
20.46
18.73
15.93
18.85
20.32
22.71
21.61
11.91
20.32
21.04
24
10.83
P/E ratio (avg)x
29.85
32.03
33.74
36.01
35.11
38.57
38.60
39.53
44.80
45.69
30.51
39.53
37.29
6
22.97
EV/EBITx
14.43
14.98
17.07
19.89
20.62
24.45
28.73
28.09
29.65
34.44
7.888
28.73
22.53
63
12.00
FCF yield (avg)%
0.40
0.40
0.71
1.07
2.95
1.62
0.51
0.40
0.40
0.77
13.08
0.51
0.61
20
28.69
FCF margin%
26.03
28.42
28.29
31.07
33.06
32.91
32.26
30.53
27.65
29.43
22.54
30.53
29.98
36
0.227
FCF / Net incomex
0.649
0.716
0.740
0.758
0.851
0.924
0.910
0.992
1.104
1.031
1.116
0.992
0.880
86
24.41
ROIC%
13.76
14.68
13.85
15.03
15.25
15.70
15.67
16.07
15.49
16.17
8.42
15.70
15.37
8
10.29
Return on equity%
11.07
11.55
9.80
10.68
12.82
10.71
11.57
13.71
13.40
11.18
8.54
11.57
11.36
7
4.53
Return on assets%
13.83
12.82
13.41
15.63
18.45
19.40
19.59
22.28
24.91
23.44
26.84
22.28
18.93
63
0.50
EPS¥
0.96
0.98
0.93
0.91
0.87
0.92
0.84
0.87
0.98
1.00
0.52
2.72%
0.20%
—
14.54
EPS growth%
15.53
16.81
19.78
20.29
22.17
22.92
21.13
19.72
20.15
20.17
28.52
20.17
20.16
28
1.25
Bookvalue per sh¥
0.23
0.24
0.22
0.21
0.19
0.18
0.19
0.17
0.19
0.18
0.51
(1.15%)
(1.39%)
—
0.86
FCF per share¥
0.50
0.50
0.53
0.54
0.55
0.55
0.61
0.71
0.78
0.82
0.94
8.26%
6.99%
—
1.09
Dividend per sh¥
1.13
1.31
1.53
1.57
1.68
1.81
1.96
1.94
2.17
2.30
0.33
6.49%
8.53%
—
24.02
Div yield (avg)%
23.88
21.29
24.29
22.68
23.46
21.62
23.75
23.72
20.92
21.86
13.38
21.86
23.07
69
20.29
Payout ratio%
22.41
23.23
22.53
24.49
26.49
28.59
31.40
32.81
33.59
31.97
11.80
31.97
27.54
33
0.638
Shares (diluted)B
0.740
0.822
0.916
0.848
0.914
1.012
1.091
0.972
0.938
0.963
0.645
1.06%
3.60%
74
14.35
Buyback yield%
14.04
14.17
17.04
18.71
20.32
22.73
23.03
25.93
28.38
30.70
8.59
25.93
21.52
31
0.778
D/E ratiox
0.235
0.246
0.233
0.218
0.200
0.180
0.184
0.198
0.175
0.150
1.117
0.180
0.199
93
0.608
Enterprise value¥B
1.282
1.288
1.291
1.350
1.227
1.170
1.264
1.389
1.535
1.729
0.913
7.10%
3.46%
48
0.931
LT debt¥B
1.675
1.788
1.909
1.916
1.891
2.006
1.844
2.001
2.180
2.346
1.354
4.40%
3.07%
70
Revenue
¥2.226B
3.60%
1.00×
Cost of revenue
¥1.558B
3.60%
1.00×
Operating expenses
¥454.9M
3.81%
1.02×
Spread over hurdle
(4.73%)