0.253
Revenue¥B
1.085
1.133
1.155
1.179
1.225
1.244
1.268
1.340
1.382
1.446
0.283
3.38%
3.19%
29
6.94
Revenue growth%
20.18
18.21
15.30
17.39
20.35
21.72
20.69
19.58
18.88
21.37
17.17
20.69
19.88
64
28.16
Gross margin%
8.04
7.90
5.37
5.86
8.16
9.55
6.96
6.50
7.27
6.94
19.27
6.96
7.12
48
14.99
Operating margin%
15.63
15.08
13.37
16.18
18.14
15.53
14.96
12.23
13.29
10.37
16.97
13.29
15.02
21
10.71
Net margin%
1.36
0.40
1.87
2.82
5.68
6.98
9.83
8.93
9.08
10.26
27.23
9.08
6.33
57
22.26
P/E ratio (avg)x
16.51
19.19
19.65
21.64
22.94
23.79
26.16
28.27
29.24
30.97
31.52
28.27
23.37
52
34.01
EV/EBITx
10.32
9.845
9.862
9.345
10.34
10.98
12.00
12.20
12.67
14.52
21.42
12.20
10.66
56
10.12
FCF yield (avg)%
7.08
6.19
6.31
6.45
4.55
5.85
5.44
4.74
6.53
8.32
8.21
5.85
6.25
55
22.01
FCF margin%
21.03
18.32
16.62
14.50
13.05
15.88
13.61
12.80
13.63
13.35
9.67
13.61
14.07
40
0.751
FCF / Net incomex
0.199
0.175
0.149
0.161
0.142
0.154
0.151
0.155
0.157
0.163
1.515
0.155
0.156
14
14.25
ROIC%
4.64
1.80
2.18
4.18
5.25
5.46
3.33
2.55
0.45
3.02
7.18
3.02
3.18
81
24.45
Return on equity%
18.85
16.73
14.03
11.66
9.17
9.81
11.10
12.87
13.97
15.91
4.72
12.87
13.42
57
15.83
Return on assets%
24.32
21.79
19.13
20.73
22.36
23.33
23.55
20.89
18.53
17.53
27.87
20.89
21.34
61
0.50
EPS¥
0.81
0.92
0.87
0.94
1.03
1.07
1.07
0.99
0.96
0.95
0.55
(1.71%)
1.08%
—
26.00
EPS growth%
18.00
17.49
15.74
16.69
13.92
11.59
10.55
11.16
13.77
15.07
19.15
11.59
14.50
35
0.57
Bookvalue per sh¥
1.09
1.17
1.29
1.21
1.33
1.23
1.35
1.47
1.41
1.58
0.26
3.49%
3.31%
—
0.77
FCF per share¥
0.82
0.88
0.86
0.79
0.78
0.85
0.82
0.90
0.94
1.02
1.04
5.44%
2.52%
—
0.44
Dividend per sh¥
1.09
1.15
1.06
1.03
1.06
0.96
0.84
0.84
0.88
0.87
1.18
(3.79%)
(3.49%)
—
22.29
Div yield (avg)%
17.78
16.81
19.15
18.21
18.14
17.53
20.09
18.61
16.15
15.03
24.35
17.53
17.96
43
16.46
Payout ratio%
27.35
27.46
25.73
27.19
26.24
27.79
28.32
26.36
24.98
22.00
27.36
26.36
26.78
11
645.0
Shares (diluted)M
574.3
518.5
458.6
469.8
473.2
446.2
392.8
354.7
360.3
351.6
665.0
(5.77%)
(5.40%)
56
2.41
Buyback yield%
19.78
19.65
20.69
21.10
20.75
19.74
21.69
24.27
26.29
23.56
3.67
23.56
20.92
21
1.659
D/E ratiox
1.968
1.752
1.687
1.625
1.670
1.744
1.569
1.458
1.610
1.749
0.501
1.610
1.678
64
342.0
Enterprise value¥M
281.9
254.0
245.2
229.9
234.5
238.8
271.2
283.9
274.7
290.1
481.7
4.35%
(0.50%)
53
1,076
LT debt¥M
732.6
723.2
650.7
701.6
762.0
719.3
700.0
683.5
742.0
706.4
154.9
(1.50%)
0.38%
27
Revenue
¥1.446B
3.19%
1.00×
Cost of revenue
¥822.2M
2.66%
0.95×
Operating expenses
¥195.6M
4.56%
1.14×
Spread over hurdle
21.96%