0.574
Revenue¥B
1.100
1.109
1.159
1.166
1.223
1.234
1.261
1.313
1.344
1.351
0.612
2.00%
2.48%
22
27.23
Revenue growth%
22.73
20.12
19.79
22.15
21.50
20.83
23.09
22.67
22.77
24.17
2.09
22.77
22.41
91
3.83
Gross margin%
29.78
31.07
32.88
30.89
30.65
29.03
29.42
28.58
26.43
27.00
27.42
28.58
29.60
7
22.96
Operating margin%
26.89
24.73
22.90
21.99
19.81
21.21
19.07
16.94
18.08
17.10
17.70
18.08
20.51
43
2.63
Net margin%
18.12
20.90
19.24
17.07
18.01
20.95
20.74
18.17
17.16
15.30
5.30
18.17
18.15
26
24.54
P/E ratio (avg)x
10.40
10.25
11.17
10.64
11.27
11.69
12.61
13.07
11.83
10.67
34.04
11.83
11.22
15
25.91
EV/EBITx
18.32
18.86
17.37
16.36
17.00
15.23
16.02
15.46
14.27
13.51
21.83
15.23
16.19
23
7.27
FCF yield (avg)%
19.10
18.02
15.39
13.95
13.56
11.45
8.72
10.90
8.31
10.14
2.34
10.14
12.50
21
14.45
FCF margin%
0.55
0.40
2.30
1.92
0.40
0.40
1.49
0.40
1.49
0.99
27.28
0.99
0.77
29
0.759
FCF / Net incomex
0.332
0.344
0.377
0.444
0.509
0.505
0.538
0.575
0.588
0.680
0.295
0.575
0.507
22
27.62
ROIC%
15.52
14.19
13.40
16.24
17.96
18.28
20.28
17.74
15.08
14.84
9.54
17.74
15.88
92
29.91
Return on equity%
13.55
15.98
18.21
20.63
18.24
19.13
17.14
14.67
15.65
14.15
15.49
15.65
16.56
57
7.76
Return on assets%
18.52
16.78
16.41
15.49
15.16
17.74
15.15
17.80
20.23
19.92
9.12
17.80
17.26
24
1.20
EPS¥
0.62
0.68
0.73
0.84
0.96
0.98
1.11
1.11
1.24
1.18
1.31
4.29%
6.95%
—
23.42
EPS growth%
20.25
18.31
17.70
18.70
16.77
13.98
14.09
13.64
16.49
17.45
8.32
14.09
17.11
80
0.51
Bookvalue per sh¥
0.55
0.51
0.55
0.52
0.55
0.56
0.54
0.55
0.52
0.56
0.68
0.31%
0.44%
—
0.51
FCF per share¥
1.60
1.66
1.70
1.70
1.62
1.75
1.81
1.93
2.01
1.83
1.22
2.44%
1.73%
—
1.73
Dividend per sh¥
1.84
1.88
2.10
2.32
2.34
2.51
2.58
2.90
3.14
3.16
1.10
6.13%
6.31%
—
3.09
Div yield (avg)%
10.83
12.84
13.26
10.37
9.65
8.53
6.29
4.53
6.24
9.07
6.18
6.29
9.36
64
23.04
Payout ratio%
6.29
6.53
5.21
2.48
4.77
7.09
7.82
9.11
6.13
7.12
24.05
7.12
6.41
80
0.516
Shares (diluted)B
0.692
0.709
0.752
0.837
0.834
0.856
1.017
1.082
1.107
1.159
0.517
6.81%
6.10%
34
13.43
Buyback yield%
3.60
5.80
8.72
6.01
8.71
11.15
12.75
13.03
13.72
12.07
15.90
12.75
9.93
83
1.031
D/E ratiox
1.029
0.926
0.901
0.981
0.880
0.779
0.786
0.814
0.798
0.842
0.646
0.798
0.861
39
1.142
Enterprise value¥B
0.813
0.771
0.886
0.989
0.959
0.953
1.077
1.085
1.209
1.155
0.820
3.79%
4.84%
85
0.574
LT debt¥B
1.246
1.323
1.317
1.414
1.455
1.302
1.190
1.099
1.134
1.202
0.254
(3.76%)
(0.85%)
91
Revenue
¥1.351B
2.48%
1.00×
Cost of revenue
¥782.2M
2.98%
1.05×
Operating expenses
¥161.8M
1.21%
0.88×
Spread over hurdle
(0.15%)