0.957
Revenue¥B
0.358
0.389
0.421
0.451
0.502
0.541
0.600
0.649
0.699
0.757
1.017
8.55%
8.87%
35
28.09
Revenue growth%
24.06
23.92
24.11
22.08
23.74
26.11
23.69
23.50
20.67
18.36
3.59
23.50
23.71
61
10.96
Gross margin%
24.17
23.36
21.15
20.52
23.07
25.36
24.30
22.77
24.87
27.38
17.80
24.87
23.77
38
5.99
Operating margin%
25.53
26.37
23.70
23.72
25.32
27.06
27.53
25.91
27.50
27.52
27.96
27.50
26.14
72
11.29
Net margin%
16.31
17.05
14.35
16.20
13.80
13.41
12.49
13.03
12.16
11.02
29.33
12.49
13.61
55
21.40
P/E ratio (avg)x
19.92
22.97
26.43
27.88
32.40
31.55
29.76
28.18
32.17
35.26
32.65
31.55
28.97
16
19.47
EV/EBITx
12.12
13.07
13.68
15.59
17.37
18.19
18.79
19.05
21.69
24.54
25.68
19.05
17.78
8
17.40
FCF yield (avg)%
16.34
16.21
18.60
16.34
15.08
16.84
16.23
18.63
16.67
16.16
17.68
16.67
16.34
59
21.72
FCF margin%
10.98
10.35
11.97
14.16
13.92
11.93
12.06
9.71
7.64
7.05
24.99
9.71
11.46
46
1.657
FCF / Net incomex
1.289
1.490
1.544
1.799
1.889
2.158
2.082
2.004
2.351
2.277
1.439
2.158
1.946
54
4.58
ROIC%
7.62
5.11
5.55
7.19
6.17
3.40
6.37
5.82
6.01
6.64
27.65
6.01
6.09
34
26.43
Return on equity%
3.76
3.66
5.30
6.46
6.80
7.40
4.60
1.67
3.97
3.44
15.32
3.97
4.28
10
11.50
Return on assets%
10.98
13.20
15.61
15.08
14.26
17.24
17.89
16.60
18.84
16.09
17.68
17.24
15.85
31
0.16
EPS¥
0.90
0.95
1.00
1.07
1.03
1.18
1.23
1.36
1.48
1.45
0.17
7.11%
6.50%
—
20.25
EPS growth%
22.76
20.68
22.59
20.16
19.97
21.02
18.21
17.13
14.89
13.21
26.52
17.13
20.07
7
0.81
Bookvalue per sh¥
0.75
0.70
0.80
0.83
0.85
0.97
1.01
0.94
0.98
0.90
0.58
1.11%
3.24%
—
0.66
FCF per share¥
0.41
0.46
0.52
0.60
0.64
0.62
0.65
0.62
0.66
0.65
0.43
0.52%
5.00%
—
0.47
Dividend per sh¥
0.47
0.50
0.51
0.57
0.56
0.62
0.71
0.83
0.91
1.00
0.59
12.22%
8.21%
—
9.44
Div yield (avg)%
5.73
2.87
1.87
0.40
2.62
1.26
0.40
3.23
1.35
2.87
20.98
1.35
2.25
18
22.83
Payout ratio%
29.74
28.19
30.38
28.65
27.33
28.97
26.45
24.37
26.10
23.30
21.91
26.10
27.76
47
0.876
Shares (diluted)B
0.866
0.884
0.916
1.040
1.077
1.188
1.364
1.345
1.334
1.366
0.856
4.88%
5.56%
88
13.24
Buyback yield%
23.51
24.68
24.69
22.43
23.13
25.90
28.55
27.18
29.46
28.56
15.84
28.55
25.29
53
0.275
D/E ratiox
1.104
1.200
1.366
1.446
1.605
1.822
1.786
1.642
1.793
1.824
0.862
1.793
1.623
25
410.8
Enterprise value¥M
343.1
335.3
317.7
308.0
302.1
273.6
279.1
281.2
277.2
314.4
527.2
0.80%
(1.35%)
39
0.489
LT debt¥B
0.501
0.532
0.632
0.648
0.750
0.766
0.882
1.016
1.147
1.364
0.814
12.72%
10.49%
91
Revenue
¥757.1M
8.87%
1.00×
Cost of revenue
¥529.9M
8.87%
1.00×
Operating expenses
¥153.2M
9.10%
1.02×
Goodwill & intangibles
14.66%
Spread over hurdle
(4.65%)