1.289
Revenue¥B
1.439
1.433
1.476
1.516
1.550
1.569
1.609
1.643
1.648
1.644
1.402
1.19%
1.16%
77
26.36
Revenue growth%
9.92
8.95
8.54
10.60
8.17
8.99
10.95
13.03
10.57
9.13
16.02
10.57
9.53
29
6.94
Gross margin%
8.75
9.77
10.92
10.79
8.14
9.42
11.11
11.03
13.20
11.85
7.85
11.11
10.86
32
12.77
Operating margin%
22.48
25.48
25.67
24.82
22.75
24.43
23.60
21.94
21.68
20.46
17.15
21.94
23.17
34
14.54
Net margin%
0.68
3.34
6.22
6.49
7.21
5.72
7.41
8.99
10.78
13.31
26.78
8.99
6.85
48
33.62
P/E ratio (avg)x
22.49
21.98
23.38
23.02
24.20
25.28
28.92
30.74
31.76
32.15
26.78
30.74
24.74
37
27.02
EV/EBITx
12.67
13.49
12.40
11.37
11.71
11.54
12.30
13.47
13.87
13.54
16.25
13.47
12.53
68
16.31
FCF yield (avg)%
0.40
0.40
0.40
2.47
4.00
6.28
9.20
8.69
8.17
6.95
27.28
8.17
5.14
82
24.11
FCF margin%
14.68
16.03
13.79
12.68
15.46
18.42
15.52
13.15
15.27
17.33
4.14
15.52
15.36
76
1.216
FCF / Net incomex
1.627
1.642
1.884
1.946
2.122
2.186
2.426
2.414
2.550
2.877
1.738
2.426
2.154
43
21.12
ROIC%
27.86
26.91
26.98
29.82
27.39
25.68
25.88
25.61
27.81
27.77
6.03
25.88
27.19
15
25.40
Return on equity%
16.30
14.36
16.81
16.19
13.47
13.69
15.34
18.23
17.73
19.70
16.92
17.73
16.24
39
3.71
Return on assets%
7.63
8.65
6.85
7.26
7.61
7.65
9.24
7.79
5.14
6.86
4.38
7.65
7.62
19
0.52
EPS¥
1.89
1.93
1.95
1.94
1.91
1.93
2.12
2.01
2.07
1.95
0.54
0.43%
0.39%
—
8.43
EPS growth%
16.36
18.68
21.56
20.53
23.13
24.60
23.76
21.42
23.47
25.30
4.76
23.76
22.34
20
1.56
Bookvalue per sh¥
0.88
0.96
0.95
1.09
1.14
1.13
1.11
1.21
1.41
1.51
0.30
5.84%
6.84%
—
1.57
FCF per share¥
0.87
0.84
0.84
0.87
0.75
0.67
0.71
0.73
0.64
0.67
1.56
(2.32%)
(2.46%)
—
0.42
Dividend per sh¥
0.86
1.02
1.08
1.23
1.43
1.40
1.42
1.39
1.45
1.55
1.40
1.62%
7.74%
—
16.16
Div yield (avg)%
22.16
19.25
17.97
18.97
18.26
15.77
13.42
10.92
10.91
8.93
6.33
10.92
16.87
55
17.08
Payout ratio%
0.40
0.40
1.97
4.35
4.66
2.23
4.93
5.24
8.13
8.60
29.63
5.24
4.50
7
326.9
Shares (diluted)M
278.1
262.5
240.5
255.3
219.4
196.1
168.9
164.2
140.0
134.9
321.7
(9.27%)
(6.54%)
86
8.62
Buyback yield%
26.63
26.21
27.77
26.23
26.71
26.04
27.70
29.38
29.07
27.30
18.50
27.70
27.00
34
0.187
D/E ratiox
1.921
1.884
2.097
2.156
2.312
2.692
2.622
2.704
2.988
3.556
0.259
2.704
2.467
70
1,165
Enterprise value¥M
254.7
268.2
289.7
319.1
356.7
345.6
389.9
447.8
493.8
563.4
700.5
9.57%
8.76%
23
364.5
LT debt¥M
277.3
262.0
252.1
248.4
227.7
238.9
247.4
241.6
247.4
239.1
323.1
0.98%
(2.71%)
82
Revenue
¥1.644B
1.16%
1.00×
Cost of revenue
¥1.151B
1.16%
1.00×
Operating expenses
¥274.8M
0.93%
0.98×
Goodwill & intangibles
14.54%
Spread over hurdle
(1.53%)