0.246
Revenue¥B
1.008
1.033
1.067
1.112
1.136
1.138
1.146
1.196
1.212
1.246
0.260
1.87%
2.46%
17
17.44
Revenue growth%
9.18
8.71
9.00
8.48
6.23
4.91
4.05
2.27
0.40
3.08
7.14
3.08
5.57
84
17.11
Gross margin%
23.00
24.04
24.97
26.57
29.02
27.24
30.00
31.14
30.90
31.89
14.29
30.90
28.13
37
26.48
Operating margin%
14.94
17.94
19.20
22.05
24.41
24.21
24.23
27.06
27.66
29.22
13.68
27.06
24.22
30
23.40
Net margin%
25.60
25.86
24.70
27.61
28.49
26.96
24.81
22.80
24.71
25.61
26.52
24.81
25.61
18
25.64
P/E ratio (avg)x
25.84
29.33
31.43
31.30
32.44
39.17
47.34
47.90
58.11
58.66
29.65
47.90
35.81
74
36.90
EV/EBITx
22.93
21.78
22.34
20.21
20.17
20.21
22.15
22.11
20.74
19.10
35.94
20.74
21.26
12
16.88
FCF yield (avg)%
21.43
20.68
19.71
18.36
17.33
17.77
17.19
17.00
16.26
15.30
7.25
17.00
17.55
20
21.54
FCF margin%
16.92
18.08
15.29
17.12
18.69
17.80
20.49
17.92
15.39
12.53
29.90
17.80
17.46
92
1.229
FCF / Net incomex
1.827
1.932
2.013
2.124
1.976
2.015
2.108
2.396
2.659
2.923
1.355
2.396
2.061
84
26.97
ROIC%
12.29
13.06
16.03
18.58
20.11
17.69
17.63
15.11
14.50
17.34
9.85
17.34
16.69
14
9.91
Return on equity%
3.88
4.70
2.69
2.62
0.40
0.40
0.40
0.40
0.40
0.40
6.33
0.40
0.40
46
8.19
Return on assets%
0.40
0.40
0.40
2.73
2.28
4.38
5.98
3.64
3.61
3.58
26.52
3.64
3.16
92
1.56
EPS¥
2.16
2.42
2.67
2.42
2.52
2.33
2.42
2.38
2.54
2.63
1.70
0.82%
2.76%
—
14.27
EPS growth%
19.99
20.15
17.84
16.16
17.89
18.82
18.67
21.60
20.60
23.21
12.95
20.60
19.40
90
1.22
Bookvalue per sh¥
0.78
0.75
0.77
0.68
0.63
0.62
0.61
0.67
0.67
0.69
1.81
1.97%
(1.89%)
—
2.87
FCF per share¥
1.93
1.92
2.08
2.30
2.41
2.73
2.75
3.04
3.48
3.67
1.55
8.80%
6.80%
—
2.88
Dividend per sh¥
2.61
2.82
3.14
3.71
4.12
4.14
4.25
4.38
4.55
5.02
1.62
4.01%
8.03%
—
4.03
Div yield (avg)%
12.41
9.69
7.14
6.45
9.18
6.68
8.08
10.90
10.39
9.84
6.75
9.84
9.43
58
11.33
Payout ratio%
15.57
17.98
18.33
20.32
18.53
20.04
18.55
17.84
20.46
20.00
10.91
20.00
18.54
28
131.4
Shares (diluted)M
112.2
100.5
109.7
99.02
92.69
99.35
97.01
90.09
97.28
88.21
131.6
(0.99%)
(1.87%)
76
12.52
Buyback yield%
33.94
34.52
36.69
38.99
40.74
40.67
38.82
38.58
36.07
34.33
26.77
38.58
37.64
36
0.589
D/E ratiox
3.553
3.506
3.493
3.895
4.409
4.716
4.641
5.252
5.748
6.171
0.434
5.252
4.525
53
69.63
Enterprise value¥M
622.0
641.6
702.3
708.9
680.6
746.5
730.1
708.4
655.6
564.0
956.5
(3.69%)
(1.64%)
64
654.0
LT debt¥M
714.2
676.6
702.3
698.5
637.1
703.9
728.2
755.6
852.8
906.4
147.1
7.30%
3.48%
86
Revenue
¥1.246B
2.46%
1.00×
Cost of revenue
¥872.2M
2.46%
1.00×
Operating expenses
¥208.1M
1.61%
0.92×
Goodwill & intangibles
19.08%
Spread over hurdle
(4.38%)