0.571
Revenue¥B
1.918
1.978
1.973
1.991
1.970
1.980
1.977
1.999
2.042
2.115
0.630
1.43%
1.21%
34
28.35
Revenue growth%
14.94
12.54
10.21
10.27
12.28
9.77
8.58
9.90
8.83
8.87
10.37
8.87
10.05
79
22.34
Gross margin%
5.06
3.06
2.20
0.40
0.40
0.40
2.83
2.42
3.35
2.75
21.51
2.75
2.58
65
13.21
Operating margin%
23.08
21.47
24.46
22.33
20.75
18.31
18.17
16.61
17.47
19.93
15.57
18.17
20.34
20
22.60
Net margin%
12.59
13.48
11.17
8.19
7.36
7.88
10.40
10.70
8.99
6.33
26.34
8.99
9.70
29
33.62
P/E ratio (avg)x
14.48
14.33
15.75
16.51
17.39
16.22
15.19
13.40
12.02
10.95
19.08
13.40
14.84
23
19.50
EV/EBITx
17.96
18.08
19.18
19.10
22.27
26.33
26.52
29.50
31.31
30.20
30.13
29.50
24.30
90
4.36
FCF yield (avg)%
13.73
14.89
17.39
19.85
22.55
24.77
26.69
27.56
27.19
28.66
4.90
27.19
23.66
54
5.15
FCF margin%
3.20
2.17
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.11
7.48
0.40
0.40
30
0.662
FCF / Net incomex
2.979
3.282
3.685
4.000
4.373
4.484
4.652
5.216
5.608
6.000
0.315
5.216
4.429
9
3.75
ROIC%
24.45
25.05
24.96
25.74
26.23
28.67
28.41
27.74
28.75
28.34
23.00
28.41
26.98
22
2.94
Return on equity%
24.11
21.32
23.65
24.31
26.67
26.19
27.09
26.32
23.94
26.52
19.25
26.32
25.25
7
4.56
Return on assets%
11.00
13.89
13.58
10.68
10.45
9.26
8.10
7.29
5.66
6.48
12.90
7.29
9.86
14
0.51
EPS¥
0.94
0.94
1.03
1.03
1.10
1.27
1.38
1.48
1.75
1.74
0.53
9.54%
8.01%
—
14.99
EPS growth%
6.19
8.92
6.00
7.33
4.53
5.55
6.27
7.13
8.45
6.86
5.40
6.86
6.57
60
0.34
Bookvalue per sh¥
0.50
0.50
0.54
0.56
0.59
0.58
0.53
0.60
0.65
0.61
0.18
0.51%
1.13%
—
0.17
FCF per share¥
0.69
0.70
0.80
0.78
0.84
0.97
0.98
1.09
1.19
1.32
0.39
9.52%
8.47%
—
0.32
Dividend per sh¥
0.37
0.34
0.33
0.37
0.39
0.45
0.47
0.46
0.43
0.48
0.45
3.91%
1.64%
—
18.12
Div yield (avg)%
14.41
17.34
19.66
20.88
23.58
25.93
24.13
25.41
27.39
29.80
6.19
25.93
23.86
52
20.48
Payout ratio%
33.71
31.47
32.82
31.62
29.76
28.91
30.59
27.68
27.28
24.68
29.80
27.68
30.18
78
2.232
Shares (diluted)B
3.361
3.765
3.761
3.685
4.061
4.565
5.036
5.679
6.858
6.753
2.244
10.71%
8.59%
94
28.40
Buyback yield%
5.80
7.62
7.97
6.02
3.12
4.83
7.22
9.82
10.22
7.75
23.63
7.75
7.42
27
0.254
D/E ratiox
0.937
0.879
0.911
0.879
0.927
0.871
0.988
1.103
1.123
1.126
1.577
1.103
0.932
48
1,060
Enterprise value¥M
464.1
444.8
460.2
522.6
583.7
562.3
589.3
564.4
664.3
713.4
749.2
4.10%
4.20%
63
1.464
LT debt¥B
1.530
1.707
1.648
1.513
1.649
1.520
1.718
1.660
1.749
1.936
1.673
3.26%
2.52%
67
Revenue
¥2.115B
1.21%
1.00×
Cost of revenue
¥1.289B
1.34%
1.01×
Operating expenses
¥500.3M
1.26%
1.00×
Goodwill & intangibles
14.79%
Spread over hurdle
17.34%