0.547
Revenue¥B
0.857
0.896
0.933
0.956
0.957
0.971
0.983
1.009
1.022
1.064
0.571
2.15%
2.25%
42
9.20
Revenue growth%
24.43
25.33
25.10
23.55
22.04
22.52
25.34
23.24
24.70
22.67
4.37
23.24
23.99
40
26.49
Gross margin%
14.70
12.11
9.67
7.26
4.74
7.19
4.50
2.16
0.40
0.40
3.59
2.16
5.97
83
8.27
Operating margin%
29.63
27.96
30.56
30.57
31.24
32.32
29.71
27.41
28.21
26.33
23.90
28.21
29.67
27
27.97
Net margin%
7.48
4.51
2.39
1.73
0.40
0.40
3.27
2.30
0.40
2.99
15.70
2.30
2.35
60
32.21
P/E ratio (avg)x
36.25
33.57
33.86
36.57
36.98
35.07
33.99
33.07
33.19
33.43
29.35
33.43
33.93
53
19.48
EV/EBITx
25.01
24.43
26.49
24.26
24.96
22.67
21.37
23.08
23.12
25.77
37.75
23.08
24.35
25
26.10
FCF yield (avg)%
7.81
10.45
10.24
9.57
10.90
12.59
11.93
12.08
11.82
9.62
4.06
11.93
10.67
40
23.65
FCF margin%
18.33
18.78
16.84
17.00
16.45
14.22
12.70
11.45
10.14
9.90
6.48
11.45
15.34
17
1.565
FCF / Net incomex
2.045
2.029
1.966
1.958
1.824
1.722
1.945
1.939
2.031
1.892
0.972
1.939
1.951
38
7.86
ROIC%
27.95
29.81
31.01
31.29
33.60
35.10
33.67
34.25
35.38
36.09
17.27
35.10
33.63
84
10.40
Return on equity%
10.66
9.83
10.62
10.22
8.00
8.88
11.83
14.27
12.14
10.64
19.73
11.83
10.63
22
19.06
Return on assets%
36.33
33.73
33.49
35.84
36.32
37.99
35.63
33.60
33.64
35.02
28.64
35.02
35.32
65
2.40
EPS¥
3.36
3.07
3.28
3.14
3.50
3.71
3.54
3.53
3.30
3.46
2.57
(0.21%)
0.83%
—
8.53
EPS growth%
24.11
25.16
26.50
24.33
21.94
24.33
22.78
20.55
20.33
21.95
6.29
21.95
23.45
56
1.66
Bookvalue per sh¥
6.07
6.88
7.63
8.17
8.16
9.61
10.60
11.78
12.56
13.63
0.80
10.80%
9.24%
—
1.56
FCF per share¥
2.85
3.31
3.17
3.44
3.48
3.77
3.84
3.83
4.12
4.30
0.59
4.36%
4.52%
—
1.44
Dividend per sh¥
3.11
2.99
3.10
2.81
3.14
2.96
2.78
2.73
2.68
2.71
1.81
(2.89%)
(0.36%)
—
16.79
Div yield (avg)%
12.41
12.61
10.57
11.03
12.14
15.03
13.49
14.42
15.04
13.93
2.99
14.42
13.05
10
2.12
Payout ratio%
0.40
0.40
2.26
1.34
0.40
0.40
1.09
0.40
1.59
0.56
13.23
0.56
0.48
36
129.7
Shares (diluted)M
165.5
197.8
239.1
255.0
261.6
312.6
309.7
335.9
392.1
384.4
128.5
8.00%
9.28%
46
15.23
Buyback yield%
9.63
10.24
10.96
13.22
12.38
12.44
10.44
8.40
7.52
7.17
25.15
8.40
10.34
57
1.062
D/E ratiox
1.355
1.297
1.399
1.298
1.309
1.372
1.267
1.423
1.627
1.489
1.252
1.423
1.364
80
305.3
Enterprise value¥M
310.0
268.0
259.0
273.3
242.4
227.3
240.7
227.3
216.4
226.1
96.73
(1.38%)
(4.60%)
41
0.566
LT debt¥B
1.043
1.055
1.069
1.204
1.187
1.130
1.194
1.404
1.644
1.847
0.624
9.25%
6.41%
10
Revenue
¥1.064B
2.25%
1.00×
Cost of revenue
¥660.4M
2.22%
1.00×
Operating expenses
¥125.1M
1.93%
0.97×
Spread over hurdle
85.07%