0.210
Revenue¥B
1.394
1.413
1.435
1.463
1.460
1.490
1.524
1.562
1.549
1.598
0.218
1.82%
1.76%
27
13.52
Revenue growth%
13.79
13.96
15.44
15.78
18.09
17.71
18.10
16.01
13.33
12.44
20.63
16.01
15.61
51
3.78
Gross margin%
4.54
2.89
0.40
0.40
2.05
3.27
1.90
3.74
2.71
1.79
9.62
2.71
2.38
15
20.12
Operating margin%
5.20
6.41
6.51
9.24
6.44
4.47
4.03
5.20
6.99
5.14
10.69
5.14
5.80
60
11.50
Net margin%
0.40
2.75
0.46
2.30
1.84
0.40
0.40
0.40
0.40
0.40
21.36
0.40
0.40
34
37.64
P/E ratio (avg)x
10.54
11.10
9.995
9.256
9.892
11.03
12.02
11.41
11.35
10.12
32.26
11.35
10.79
16
24.23
EV/EBITx
36.23
39.23
43.51
47.26
51.06
53.93
53.35
56.16
62.45
65.65
33.29
56.16
52.20
28
12.46
FCF yield (avg)%
15.97
18.35
18.52
21.10
20.03
22.48
23.03
25.60
28.27
25.36
2.16
25.36
21.79
46
28.74
FCF margin%
4.40
2.07
0.65
0.91
0.40
2.07
4.30
3.09
3.06
3.26
6.70
3.09
2.57
42
1.366
FCF / Net incomex
1.700
1.956
2.315
2.455
2.392
2.314
2.588
3.094
3.502
3.690
0.396
3.094
2.424
46
29.37
ROIC%
13.26
14.97
16.53
14.01
12.26
12.87
14.50
17.37
18.01
17.80
20.23
17.37
14.73
8
6.38
Return on equity%
25.69
24.06
24.29
25.95
28.41
30.26
29.44
27.90
29.92
32.39
28.79
29.92
28.16
87
24.67
Return on assets%
29.35
32.34
33.08
35.60
37.66
36.23
36.04
35.25
32.52
34.31
10.39
35.25
34.78
46
0.97
EPS¥
0.87
0.81
0.82
0.84
0.80
0.82
0.83
0.85
0.95
0.93
1.02
3.15%
1.19%
—
9.80
EPS growth%
36.21
37.63
39.10
39.03
37.93
37.97
36.70
36.86
39.80
37.67
6.77
37.67
37.80
58
1.72
Bookvalue per sh¥
1.77
1.54
1.35
1.35
1.30
1.22
1.15
1.25
1.21
1.19
1.54
(1.79%)
(3.63%)
—
0.65
FCF per share¥
1.84
1.91
1.76
1.85
2.01
2.27
2.32
2.34
2.31
2.12
0.68
1.10%
1.64%
—
1.12
Dividend per sh¥
2.84
3.28
3.45
3.38
3.34
3.34
3.66
4.09
4.77
5.55
1.75
10.70%
7.77%
—
19.07
Div yield (avg)%
12.51
13.30
12.46
14.82
16.78
17.73
15.68
16.69
17.84
17.58
2.83
17.58
16.19
76
26.34
Payout ratio%
15.16
14.80
12.80
12.09
9.25
7.93
5.70
7.93
5.26
5.66
12.00
5.70
8.59
42
412.8
Shares (diluted)M
380.2
407.8
452.4
519.1
496.2
563.9
563.4
560.1
564.4
573.7
415.5
2.95%
3.62%
92
3.44
Buyback yield%
31.79
32.32
32.26
29.68
26.97
28.55
30.88
31.26
33.67
35.55
13.51
31.26
31.53
84
1.788
D/E ratiox
1.194
1.138
1.059
1.057
1.091
1.079
1.106
1.029
1.144
1.323
0.208
1.106
1.099
63
380.0
Enterprise value¥M
153.0
147.9
127.1
118.5
106.0
107.2
110.0
98.46
98.79
85.88
450.0
(4.12%)
(5.91%)
47
432.4
LT debt¥M
215.4
239.8
238.3
255.1
263.6
247.7
227.7
208.9
229.4
217.8
597.4
(3.75%)
0.06%
57
Revenue
¥1.598B
1.76%
1.00×
Cost of revenue
¥649.1M
1.25%
0.95×
Operating expenses
¥386.5M
2.23%
1.05×
Goodwill & intangibles
16.00%
Spread over hurdle
21.06%