0.361
Revenue¥B
0.758
0.796
0.860
0.923
0.983
1.062
1.102
1.182
1.233
1.304
0.393
5.82%
6.18%
11
27.87
Revenue growth%
17.08
15.37
12.97
12.09
14.51
14.72
15.33
14.82
15.01
16.32
9.26
15.01
14.92
34
27.02
Gross margin%
17.18
16.13
15.92
18.67
18.23
15.59
14.00
11.99
11.07
9.14
23.71
11.99
15.76
80
25.29
Operating margin%
15.19
12.36
14.72
14.37
12.47
12.23
9.82
12.67
10.33
11.20
17.26
11.20
12.42
35
6.21
Net margin%
22.38
24.82
25.11
27.79
26.39
28.02
28.82
28.74
28.02
27.43
15.30
28.02
27.61
7
11.47
P/E ratio (avg)x
13.41
13.32
13.18
14.30
12.76
12.67
13.06
14.17
13.84
14.53
22.32
13.84
13.37
41
17.98
EV/EBITx
30.86
32.82
33.71
31.51
28.21
30.66
33.04
36.27
36.47
35.60
6.666
35.60
32.93
59
8.92
FCF yield (avg)%
4.24
2.63
2.05
0.40
0.43
2.55
0.40
1.98
0.40
0.40
29.19
0.40
1.21
25
18.67
FCF margin%
25.04
24.07
27.01
29.26
28.29
30.48
32.31
29.44
31.04
33.19
11.85
31.04
29.35
29
1.048
FCF / Net incomex
0.914
0.962
0.986
0.870
0.948
0.962
0.949
0.877
0.781
0.825
1.336
0.877
0.931
89
8.40
ROIC%
12.41
9.76
9.55
9.68
10.47
8.52
7.44
9.61
7.26
10.12
19.91
8.52
9.65
55
12.65
Return on equity%
2.85
4.77
5.49
8.26
11.00
10.33
10.49
11.01
8.37
8.88
23.10
10.33
8.62
64
11.46
Return on assets%
3.23
4.91
5.55
6.07
5.09
7.78
9.58
6.99
7.74
5.23
2.69
7.74
5.81
16
0.92
EPS¥
1.06
0.90
0.83
0.76
0.68
0.60
0.64
0.63
0.65
0.61
0.95
(2.22%)
(4.74%)
—
10.56
EPS growth%
20.57
23.32
25.41
23.26
25.13
27.55
24.73
25.96
25.98
25.11
7.21
25.96
25.12
76
1.07
Bookvalue per sh¥
0.52
0.52
0.52
0.50
0.48
0.43
0.38
0.36
0.33
0.32
0.82
(7.66%)
(4.16%)
—
0.36
FCF per share¥
1.60
1.84
1.87
2.20
2.19
2.17
2.07
2.28
2.34
2.59
1.09
3.38%
5.01%
—
1.23
Dividend per sh¥
0.25
0.25
0.22
0.24
0.26
0.25
0.23
0.21
0.21
0.19
0.78
(5.83%)
(3.34%)
—
5.52
Div yield (avg)%
10.28
8.37
7.88
7.16
6.54
6.48
9.11
8.29
8.07
10.82
19.94
8.29
8.18
67
18.79
Payout ratio%
21.73
20.79
21.21
21.67
22.59
20.15
19.76
20.74
18.81
21.71
14.53
20.15
21.00
31
0.703
Shares (diluted)B
0.912
0.973
0.921
1.079
1.104
1.131
1.263
1.384
1.325
1.419
0.700
5.15%
5.22%
18
27.10
Buyback yield%
6.00
7.44
6.53
8.21
6.14
5.18
2.55
5.17
7.74
7.48
16.75
5.18
6.34
27
1.430
D/E ratiox
1.385
1.279
1.149
1.167
1.286
1.156
1.074
0.958
1.009
1.010
1.286
1.010
1.153
32
1.036
Enterprise value¥B
0.743
0.791
0.878
0.957
1.045
1.124
1.158
1.228
1.206
1.410
0.910
6.17%
7.63%
91
1,120
LT debt¥M
525.3
537.1
585.9
599.9
556.7
563.0
617.1
573.8
574.3
571.3
402.1
0.52%
1.83%
53
Revenue
¥1.304B
6.18%
1.00×
Cost of revenue
¥587.4M
6.23%
1.01×
Operating expenses
¥282.4M
6.36%
1.02×
Spread over hurdle
29.02%