0.786
Revenue¥B
0.990
1.012
1.010
1.026
1.032
1.041
1.071
1.117
1.163
1.175
0.816
2.63%
1.85%
24
28.06
Revenue growth%
1.00
0.74
0.40
1.77
3.62
6.56
4.26
5.27
4.43
4.74
21.02
4.74
3.94
39
18.50
Gross margin%
24.33
22.66
20.72
22.10
19.38
19.29
16.46
19.15
18.58
17.03
10.93
18.58
19.33
43
22.14
Operating margin%
20.88
21.13
22.24
22.75
24.62
26.30
25.11
23.64
21.96
19.05
10.64
23.64
22.50
13
23.06
Net margin%
16.86
19.21
19.94
21.12
23.74
25.04
26.86
25.25
24.28
21.42
27.31
25.04
22.58
82
32.92
P/E ratio (avg)x
52.65
57.16
62.33
61.25
70.16
76.50
81.78
92.39
97.20
100.2
20.14
92.39
73.33
62
11.12
EV/EBITx
33.29
37.66
41.47
42.05
38.60
38.61
41.00
39.69
40.32
43.04
25.18
40.32
40.01
70
23.45
FCF yield (avg)%
14.84
12.13
14.09
14.78
17.07
17.48
14.69
16.59
14.13
13.23
11.22
14.69
14.73
95
6.86
FCF margin%
28.45
28.76
25.91
26.31
27.69
27.51
30.16
32.95
34.46
36.13
11.16
32.95
28.61
32
0.513
FCF / Net incomex
1.106
1.105
1.120
1.146
1.105
1.166
1.035
0.981
0.938
0.988
1.125
0.988
1.105
53
4.04
ROIC%
3.65
3.39
5.68
4.86
2.26
0.40
1.84
0.41
2.01
5.01
15.53
1.84
2.82
32
2.18
Return on equity%
8.41
6.61
9.19
9.81
7.96
7.94
8.75
8.34
10.04
10.45
25.33
8.75
8.58
38
4.27
Return on assets%
20.38
18.22
17.25
16.28
17.61
18.95
17.16
16.46
19.42
21.47
27.87
18.95
17.92
94
1.17
EPS¥
2.28
2.41
2.57
2.70
2.67
2.80
2.73
2.80
2.89
2.98
1.27
2.24%
3.85%
—
27.45
EPS growth%
12.48
13.38
12.84
11.27
8.99
7.30
6.43
7.44
6.56
5.02
6.83
6.56
8.22
32
1.27
Bookvalue per sh¥
1.83
1.83
1.96
1.96
2.25
2.20
2.58
2.95
3.46
3.46
1.04
9.01%
8.18%
—
1.21
FCF per share¥
0.99
0.99
1.03
1.08
1.19
1.21
1.38
1.43
1.70
1.80
0.74
8.71%
5.82%
—
1.07
Dividend per sh¥
1.23
1.15
1.17
1.22
1.19
1.25
1.39
1.48
1.52
1.43
0.46
3.62%
0.61%
—
4.77
Div yield (avg)%
25.21
24.44
23.04
20.66
18.86
16.40
17.05
14.27
12.07
9.92
11.96
14.27
17.95
26
16.88
Payout ratio%
15.56
12.91
11.58
10.11
9.87
7.19
5.60
6.61
4.24
3.15
3.52
5.60
8.53
59
0.331
Shares (diluted)B
0.446
0.498
0.513
0.578
0.679
0.810
0.942
0.997
0.992
1.018
0.334
8.42%
9.25%
12
5.44
Buyback yield%
12.01
11.69
11.30
9.06
9.65
10.32
11.32
11.19
11.99
12.31
17.51
11.32
11.31
16
0.892
D/E ratiox
3.444
3.900
4.145
4.612
4.856
5.075
5.248
5.441
6.038
6.918
0.702
5.441
4.965
19
788.1
Enterprise value¥M
240.7
259.1
288.9
347.1
394.6
426.1
440.1
532.6
629.3
633.4
578.2
9.93%
10.68%
59
635.6
LT debt¥M
344.3
358.9
333.8
301.2
309.7
312.3
316.7
290.1
312.8
308.3
759.7
(0.09%)
(0.94%)
58
Revenue
¥1.175B
1.85%
1.00×
Cost of revenue
¥547.6M
2.36%
1.05×
Operating expenses
¥225.9M
1.34%
0.95×
Spread over hurdle
25.48%