1.282
Revenue¥B
1.061
1.066
1.095
1.111
1.141
1.162
1.215
1.261
1.271
1.306
1.337
2.74%
2.29%
80
19.33
Revenue growth%
23.45
20.61
18.18
15.78
13.44
12.04
12.75
12.14
9.99
8.28
22.79
12.04
13.10
23
26.27
Gross margin%
30.84
33.20
33.95
32.84
30.61
28.69
30.47
32.42
29.50
27.71
14.25
29.50
30.72
92
2.81
Operating margin%
19.00
20.55
19.88
17.58
16.57
16.75
14.83
16.33
15.13
14.49
26.41
15.13
16.66
58
23.16
Net margin%
18.64
21.60
20.88
18.28
16.96
18.58
15.86
13.59
12.96
14.68
3.19
14.68
17.62
39
28.61
P/E ratio (avg)x
25.28
28.25
28.66
27.56
28.74
28.84
27.80
26.39
27.63
26.26
21.61
27.63
27.71
91
33.54
EV/EBITx
64.28
63.21
64.41
66.65
79.04
77.18
75.39
87.03
94.52
106.5
21.76
87.03
76.28
20
16.27
FCF yield (avg)%
20.32
18.83
17.93
16.71
13.82
11.81
12.03
10.66
8.21
5.73
29.81
10.66
12.92
42
24.31
FCF margin%
23.18
21.28
19.85
20.81
18.36
16.84
19.58
20.92
19.66
22.47
5.57
19.66
20.33
89
1.543
FCF / Net incomex
0.296
0.318
0.308
0.281
0.292
0.303
0.305
0.314
0.315
0.353
0.155
0.314
0.307
67
20.79
ROIC%
7.89
8.46
6.80
9.67
7.57
6.79
7.51
7.65
9.68
11.09
13.49
7.65
7.77
63
22.09
Return on equity%
2.79
3.78
1.25
1.80
3.78
2.51
1.17
1.81
1.65
0.40
18.38
1.65
1.80
53
29.16
Return on assets%
14.40
17.01
18.32
15.36
15.08
16.06
15.65
16.62
14.76
13.99
3.22
15.65
15.51
65
0.30
EPS¥
0.58
0.56
0.58
0.56
0.54
0.51
0.49
0.53
0.49
0.50
0.33
(1.42%)
(1.94%)
—
21.45
EPS growth%
14.49
16.57
18.97
18.24
17.27
18.36
18.00
18.23
16.75
19.18
15.34
18.23
18.12
23
0.17
Bookvalue per sh¥
0.13
0.12
0.12
0.11
0.12
0.11
0.11
0.10
0.09
0.08
0.11
(8.04%)
(4.27%)
—
0.38
FCF per share¥
0.50
0.49
0.49
0.52
0.58
0.56
0.52
0.47
0.50
0.50
0.37
(2.92%)
(0.95%)
—
0.40
Dividend per sh¥
0.77
0.86
0.89
0.95
0.98
0.94
1.06
1.05
1.16
1.37
0.10
6.90%
7.52%
—
8.72
Div yield (avg)%
25.33
26.22
28.06
30.85
31.73
32.85
34.75
31.85
31.43
29.51
27.92
31.85
31.14
58
21.78
Payout ratio%
25.75
27.69
26.37
27.90
26.55
28.02
26.19
26.58
25.01
25.14
20.71
26.19
26.46
7
2.818
Shares (diluted)B
4.924
5.601
6.479
6.033
6.029
6.107
5.754
5.898
6.526
6.149
2.791
0.39%
3.52%
34
4.44
Buyback yield%
13.47
14.86
12.34
15.06
17.98
15.61
13.65
12.79
13.20
15.91
20.58
13.65
14.25
33
1.434
D/E ratiox
0.285
0.278
0.283
0.274
0.284
0.295
0.335
0.330
0.371
0.424
1.060
0.335
0.290
85
1.358
Enterprise value¥B
0.941
1.054
1.086
1.141
1.156
1.258
1.231
1.335
1.392
1.370
1.251
3.45%
3.05%
82
1,384
LT debt¥M
869.0
822.0
815.1
838.3
888.9
926.5
806.9
749.9
734.8
715.0
322.3
(4.26%)
(3.29%)
13
Revenue
¥1.306B
2.29%
1.00×
Cost of revenue
¥904.1M
2.34%
1.00×
Operating expenses
¥160.6M
2.26%
1.00×
Spread over hurdle
(2.53%)