0.089
Revenue¥B
0.734
0.786
0.826
0.889
0.941
0.988
1.074
1.175
1.230
1.290
0.093
6.51%
6.31%
20
4.68
Revenue growth%
34.28
31.63
29.86
28.45
30.78
30.35
30.26
32.48
32.82
32.46
8.30
32.46
31.21
17
15.65
Gross margin%
8.75
11.27
12.93
11.29
8.99
7.89
9.80
11.21
11.50
11.60
29.65
11.21
11.24
8
7.90
Operating margin%
7.99
8.65
10.01
8.63
5.91
6.63
6.87
4.31
4.36
6.84
10.82
6.63
6.86
25
11.25
Net margin%
4.77
7.09
8.07
8.84
7.90
9.98
11.10
12.11
12.85
14.26
9.08
12.11
9.41
94
15.56
P/E ratio (avg)x
6.200
6.363
6.000
6.212
6.591
6.408
6.111
5.785
6.131
7.071
28.02
6.131
6.206
42
25.49
EV/EBITx
27.06
24.68
25.94
24.29
22.97
23.77
23.09
20.49
22.95
23.20
17.94
23.09
23.48
32
13.85
FCF yield (avg)%
17.13
19.27
18.90
16.13
15.78
17.82
20.35
17.80
15.86
12.94
24.40
17.80
17.47
17
29.90
FCF margin%
18.24
18.24
15.28
14.88
12.51
14.27
13.13
12.84
13.82
14.09
8.24
13.82
14.18
37
0.631
FCF / Net incomex
0.758
0.759
0.692
0.604
0.610
0.532
0.488
0.519
0.460
0.459
0.143
0.488
0.568
14
8.17
ROIC%
19.11
16.75
17.87
19.22
22.19
19.72
20.11
18.90
17.20
17.58
12.73
18.90
19.01
6
23.21
Return on equity%
24.57
22.27
23.76
25.29
22.58
22.45
23.67
24.48
22.63
21.24
12.15
22.63
23.15
90
2.49
Return on assets%
21.02
23.57
26.20
26.83
28.06
28.53
27.40
29.63
28.44
26.62
7.23
28.44
27.11
19
0.55
EPS¥
1.71
1.77
1.93
2.20
2.56
2.58
2.84
2.71
2.65
3.12
0.58
4.05%
6.18%
—
13.25
EPS growth%
4.88
6.39
8.34
5.46
4.77
6.68
9.16
10.82
7.90
8.60
3.56
8.60
7.29
7
1.34
Bookvalue per sh¥
1.25
1.15
1.01
1.01
0.97
0.89
0.76
0.68
0.70
0.73
1.04
(5.48%)
(6.25%)
—
0.40
FCF per share¥
0.33
0.33
0.37
0.34
0.40
0.41
0.45
0.49
0.49
0.50
0.41
4.76%
5.26%
—
1.26
Dividend per sh¥
0.18
0.16
0.14
0.13
0.13
0.12
0.12
0.12
0.12
0.10
0.39
(3.87%)
(6.19%)
—
27.41
Div yield (avg)%
22.36
25.12
27.40
27.77
25.82
23.63
24.76
24.20
27.01
25.75
25.73
24.76
25.44
53
5.21
Payout ratio%
31.80
30.31
32.44
32.87
33.95
34.22
33.36
32.13
30.01
31.08
14.01
32.13
32.29
54
0.749
Shares (diluted)B
1.567
1.646
1.601
1.628
1.597
1.664
1.810
1.967
1.903
2.073
0.771
5.36%
4.52%
53
7.18
Buyback yield%
22.13
24.97
22.37
20.83
18.05
17.31
17.66
19.20
18.22
19.46
23.40
18.22
19.33
86
0.565
D/E ratiox
0.857
0.957
1.036
1.209
1.315
1.436
1.625
1.760
1.843
2.233
1.303
1.760
1.376
74
0.324
Enterprise value¥B
0.107
0.098
0.093
0.087
0.080
0.072
0.080
0.088
0.083
0.084
1.398
0.89%
(3.38%)
27
988.7
LT debt¥M
162.3
160.2
172.5
181.0
201.3
227.5
245.3
283.6
319.4
327.7
661.8
10.24%
6.66%
78
Revenue
¥1.290B
6.31%
1.00×
Cost of revenue
¥902.8M
6.31%
1.00×
Operating expenses
¥162.1M
5.60%
0.94×
Goodwill & intangibles
19.13%
Spread over hurdle
47.75%