1.094
Revenue¥B
0.750
0.801
0.841
0.867
0.936
1.002
1.070
1.134
1.181
1.271
1.120
6.30%
5.79%
52
14.79
Revenue growth%
12.51
15.32
14.40
15.95
13.58
14.02
15.40
17.74
16.40
15.63
29.30
15.63
15.36
15
4.37
Gross margin%
15.70
14.02
14.11
13.53
11.33
13.78
11.64
13.95
12.55
15.20
29.01
13.78
13.86
66
14.45
Operating margin%
13.50
16.31
16.62
18.78
18.77
20.95
18.48
18.05
20.97
22.53
22.17
20.95
18.62
76
16.23
Net margin%
16.29
15.84
15.77
17.88
19.21
17.26
16.15
13.22
10.27
10.79
8.35
13.22
15.99
53
33.21
P/E ratio (avg)x
9.161
8.797
8.942
7.989
7.377
6.725
7.293
7.695
6.828
6.626
24.69
6.828
7.536
88
26.48
EV/EBITx
35.64
35.30
40.70
44.07
41.84
40.05
37.77
42.20
42.00
47.89
12.61
42.00
41.27
75
16.11
FCF yield (avg)%
1.41
4.10
2.93
1.97
0.55
1.56
0.40
0.40
2.36
4.95
26.49
1.56
1.76
29
16.74
FCF margin%
34.66
35.09
37.84
39.11
38.49
38.58
40.39
37.81
35.31
36.34
28.79
37.81
37.83
85
1.553
FCF / Net incomex
2.149
2.466
2.581
2.661
2.937
3.337
3.735
3.578
3.907
4.412
0.586
3.735
3.137
34
10.54
ROIC%
14.47
14.57
14.17
13.18
10.43
9.78
8.85
11.11
8.55
7.39
27.26
8.85
10.77
94
11.68
Return on equity%
13.10
10.38
11.03
8.26
9.98
9.97
7.79
7.23
6.00
6.51
23.86
7.23
9.11
14
9.58
Return on assets%
20.27
21.17
22.01
21.59
23.13
21.78
21.26
19.92
21.89
23.87
28.99
21.78
21.68
43
1.03
EPS¥
1.08
0.99
1.10
1.12
1.09
1.15
1.21
1.26
1.42
1.35
1.14
4.45%
3.49%
—
9.87
EPS growth%
10.25
10.67
10.63
11.97
9.00
8.35
7.59
6.66
4.86
2.92
9.60
6.66
8.67
53
0.22
Bookvalue per sh¥
0.50
0.50
0.53
0.59
0.66
0.68
0.68
0.72
0.82
0.88
0.21
6.18%
5.44%
—
0.76
FCF per share¥
0.57
0.63
0.73
0.82
0.93
0.96
0.94
0.88
0.96
0.93
0.51
(0.01%)
6.31%
—
0.42
Dividend per sh¥
1.01
1.08
1.21
1.22
1.27
1.33
1.48
1.69
1.62
1.59
0.70
4.68%
5.45%
—
14.14
Div yield (avg)%
8.94
10.08
9.70
12.53
9.86
9.62
9.00
6.06
7.27
7.68
22.03
7.68
9.31
69
4.95
Payout ratio%
6.84
7.34
8.20
10.52
9.80
7.01
9.61
10.78
13.16
13.48
19.57
10.78
9.71
87
964.0
Shares (diluted)M
729.2
772.0
823.6
898.2
828.8
888.8
972.0
955.2
920.0
795.9
948.9
(0.81%)
0.54%
6
28.79
Buyback yield%
6.63
9.17
11.57
9.94
10.09
11.85
11.98
13.40
16.25
18.06
15.11
13.40
11.71
16
1.521
D/E ratiox
1.267
1.463
1.699
1.941
2.186
2.487
2.565
2.991
3.480
3.809
0.917
2.991
2.336
61
0.267
Enterprise value¥B
0.856
0.966
0.960
0.967
1.097
1.204
1.275
1.297
1.218
1.160
0.809
1.11%
2.93%
34
0.302
LT debt¥B
0.789
0.741
0.727
0.809
0.888
0.829
0.946
1.064
1.086
1.139
0.344
5.10%
4.39%
45
Revenue
¥1.271B
5.79%
1.00×
Cost of revenue
¥837.4M
5.93%
1.01×
Operating expenses
¥169.4M
5.86%
1.01×
Spread over hurdle
27.25%