0.703
Revenue¥B
0.668
0.716
0.770
0.819
0.860
0.921
0.974
1.037
1.070
1.148
0.739
5.94%
5.90%
76
28.90
Revenue growth%
14.38
16.82
18.80
18.20
17.24
15.42
13.24
12.97
13.19
16.08
14.86
13.24
15.75
22
15.66
Gross margin%
14.68
15.00
13.72
16.10
14.34
14.20
12.70
10.28
11.69
13.52
20.29
12.70
13.96
89
3.31
Operating margin%
14.26
11.79
13.20
14.04
17.01
18.06
15.90
16.08
14.18
13.04
23.50
15.90
14.22
80
7.93
Net margin%
13.45
14.17
12.43
11.45
10.89
13.45
13.81
12.96
12.22
12.33
25.43
12.96
12.69
20
9.253
P/E ratio (avg)x
20.53
18.12
19.19
17.81
16.74
17.87
16.59
16.00
15.16
14.80
18.69
16.00
17.27
49
14.28
EV/EBITx
29.26
31.13
34.13
32.67
33.38
32.31
35.03
33.18
37.05
35.31
24.44
35.03
33.28
14
19.97
FCF yield (avg)%
24.19
24.23
25.50
24.54
23.60
23.82
23.31
20.34
21.43
22.57
28.30
22.57
23.71
73
27.72
FCF margin%
8.40
9.67
11.99
14.59
12.33
11.15
9.13
10.33
11.22
9.28
11.09
10.33
10.74
83
1.263
FCF / Net incomex
0.153
0.141
0.149
0.153
0.136
0.136
0.135
0.141
0.147
0.127
0.779
0.136
0.141
38
23.58
ROIC%
11.57
11.61
10.15
8.14
10.05
11.96
12.36
10.75
9.88
9.64
21.36
10.75
10.45
86
6.14
Return on equity%
29.42
27.30
29.74
27.70
30.34
33.04
30.53
30.27
30.28
27.51
18.88
30.28
30.00
36
23.22
Return on assets%
14.07
15.01
15.14
13.02
10.34
11.28
11.21
14.17
12.97
15.87
2.36
12.97
13.54
64
1.20
EPS¥
0.93
1.02
1.16
1.28
1.29
1.27
1.22
1.34
1.29
1.38
1.33
1.38%
4.97%
—
26.15
EPS growth%
17.55
19.33
19.99
19.84
20.31
22.50
21.44
18.58
15.67
13.95
3.47
18.58
19.59
43
0.98
Bookvalue per sh¥
0.58
0.58
0.64
0.68
0.73
0.71
0.70
0.74
0.84
0.84
0.96
2.73%
4.85%
—
0.99
FCF per share¥
0.98
1.00
1.00
0.93
0.97
0.87
0.78
0.81
0.86
0.89
0.35
(1.75%)
(2.05%)
—
0.26
Dividend per sh¥
0.80
0.75
0.77
0.79
0.69
0.60
0.57
0.53
0.45
0.49
0.35
(6.66%)
(5.75%)
—
8.34
Div yield (avg)%
12.08
13.78
14.33
12.17
11.19
14.10
15.42
15.00
13.09
12.70
12.08
14.10
13.43
31
3.13
Payout ratio%
22.35
21.37
22.64
23.95
21.16
19.80
19.28
16.90
14.62
13.20
6.84
16.90
20.48
79
0.466
Shares (diluted)B
0.558
0.644
0.763
0.921
0.911
1.043
1.049
1.079
1.277
1.444
0.473
9.65%
10.15%
34
17.93
Buyback yield%
8.22
11.02
12.72
10.96
10.26
11.74
11.60
9.33
10.36
12.00
18.94
11.60
10.99
89
1.714
D/E ratiox
0.877
1.015
1.113
1.259
1.231
1.393
1.594
1.721
2.037
2.430
1.160
1.721
1.326
87
961.2
Enterprise value¥M
398.2
452.9
470.5
472.0
482.2
492.8
558.0
605.2
669.0
652.6
187.2
6.24%
6.51%
66
1,009
LT debt¥M
494.0
478.0
529.4
539.2
534.3
511.2
553.9
590.5
634.0
728.2
692.8
6.39%
5.61%
82
Revenue
¥1.148B
5.90%
1.00×
Cost of revenue
¥677.4M
5.92%
1.00×
Operating expenses
¥128.9M
5.79%
0.99×
Spread over hurdle
34.03%