0.183
Revenue¥B
1.007
1.055
1.089
1.134
1.139
1.163
1.198
1.210
1.263
1.289
0.196
2.50%
2.78%
74
16.89
Revenue growth%
6.88
5.11
7.86
5.69
7.31
4.59
7.09
6.25
9.24
6.79
26.21
6.79
6.83
23
20.39
Gross margin%
17.48
15.82
15.71
14.51
13.68
13.47
15.70
16.98
14.66
16.45
25.89
15.70
15.70
74
23.93
Operating margin%
21.45
23.26
23.98
26.19
23.58
25.30
26.93
28.65
29.49
30.31
21.83
28.65
25.74
34
3.24
Net margin%
5.79
5.66
7.56
6.20
6.50
9.14
6.55
3.62
5.98
6.96
18.92
6.55
6.35
58
27.97
P/E ratio (avg)x
8.871
9.715
10.81
9.721
10.20
9.679
9.899
10.71
11.50
12.47
34.09
10.71
10.05
28
34.96
EV/EBITx
20.02
20.49
22.24
19.60
20.52
22.55
24.85
25.62
23.26
25.33
16.96
24.85
22.40
36
27.36
FCF yield (avg)%
28.87
31.68
29.73
31.97
30.09
27.09
29.35
28.30
29.72
27.16
8.98
28.30
29.54
31
14.64
FCF margin%
19.44
20.57
23.39
25.95
27.15
24.82
24.10
25.82
24.90
26.62
18.95
24.90
24.86
70
1.082
FCF / Net incomex
0.243
0.236
0.230
0.238
0.220
0.220
0.220
0.208
0.220
0.190
0.142
0.220
0.220
92
27.36
ROIC%
20.53
21.09
19.34
18.44
17.85
17.69
15.18
12.46
9.46
12.14
26.47
12.46
17.77
88
4.43
Return on equity%
19.44
17.09
14.74
17.44
15.75
14.44
15.55
13.45
15.67
16.88
17.26
15.55
15.71
32
12.17
Return on assets%
22.14
20.88
23.61
22.26
21.80
22.67
21.05
19.99
19.35
17.86
12.61
19.99
21.42
70
0.46
EPS¥
0.83
0.86
1.00
0.99
1.01
1.20
1.33
1.55
1.65
1.81
0.51
12.44%
8.43%
—
23.70
EPS growth%
10.71
13.28
12.35
12.29
13.66
15.37
17.45
15.61
16.86
14.17
13.98
15.61
13.91
34
0.12
Bookvalue per sh¥
0.22
0.20
0.21
0.19
0.20
0.18
0.18
0.20
0.21
0.21
0.11
1.13%
(0.71%)
—
0.21
FCF per share¥
0.51
0.56
0.57
0.66
0.77
0.85
0.99
0.96
0.97
0.97
0.32
4.64%
6.38%
—
0.11
Dividend per sh¥
0.14
0.15
0.18
0.21
0.25
0.26
0.31
0.36
0.36
0.42
0.38
10.77%
12.64%
—
14.26
Div yield (avg)%
29.48
29.92
31.78
32.22
33.82
36.20
33.82
36.79
35.97
34.26
2.95
35.97
33.82
55
14.32
Payout ratio%
3.95
4.73
5.51
3.65
1.33
2.80
2.27
4.02
3.78
3.21
2.34
3.21
3.71
35
1.178
Shares (diluted)B
1.251
1.348
1.274
1.411
1.310
1.439
1.639
1.849
1.772
1.815
1.160
6.73%
3.28%
44
18.17
Buyback yield%
28.30
28.46
28.09
27.80
27.92
30.18
29.97
28.46
26.74
28.60
17.98
28.60
28.38
45
0.411
D/E ratiox
0.397
0.397
0.408
0.473
0.495
0.559
0.598
0.675
0.759
0.889
0.178
0.675
0.527
11
416.7
Enterprise value¥M
374.7
434.9
425.6
427.1
474.2
527.5
549.2
638.4
766.8
818.6
667.8
11.54%
9.72%
70
965.3
LT debt¥M
522.6
520.4
462.0
482.5
494.8
486.3
494.9
479.9
534.1
538.6
719.2
1.71%
1.22%
44
Revenue
¥1.289B
2.78%
1.00×
Cost of revenue
¥829.8M
2.53%
0.98×
Operating expenses
¥244.5M
3.61%
1.08×
Goodwill & intangibles
17.48%
Spread over hurdle
(1.60%)