1.304
Revenue¥B
1.433
1.510
1.553
1.640
1.741
1.821
1.913
2.002
2.053
2.194
1.338
4.73%
4.88%
38
17.82
Revenue growth%
20.02
20.77
23.19
24.58
24.58
22.88
21.11
19.75
18.17
17.27
19.69
19.75
20.94
93
13.29
Gross margin%
25.71
23.87
24.03
22.35
22.60
21.61
21.77
24.36
21.74
18.94
8.43
21.74
22.48
51
3.63
Operating margin%
20.22
20.61
23.18
24.90
23.64
26.01
27.37
24.99
22.54
24.78
14.30
24.99
24.21
32
26.75
Net margin%
11.42
13.24
13.05
13.76
12.00
10.19
9.00
7.73
8.33
10.42
9.81
9.00
10.92
41
7.782
P/E ratio (avg)x
36.48
36.80
38.29
40.33
39.56
43.50
46.75
53.07
54.88
54.26
7.222
53.07
41.92
74
20.46
EV/EBITx
27.43
24.39
24.51
26.67
26.09
25.53
25.71
25.52
27.98
30.07
23.73
25.71
25.90
7
3.07
FCF yield (avg)%
7.21
6.64
4.93
2.25
1.18
0.40
0.40
3.29
6.21
3.66
14.06
3.29
3.48
88
16.78
FCF margin%
18.71
16.82
19.33
17.06
17.61
18.10
20.11
18.77
19.33
17.96
19.48
18.77
18.41
80
0.925
FCF / Net incomex
0.368
0.382
0.404
0.450
0.427
0.488
0.458
0.441
0.479
0.447
1.584
0.458
0.444
37
24.26
ROIC%
1.03
2.07
2.63
1.68
2.18
2.06
1.01
0.40
1.96
4.93
3.00
1.96
2.01
63
28.99
Return on equity%
3.35
2.23
2.23
2.90
4.81
7.26
5.00
4.16
3.57
5.18
24.64
5.00
3.87
14
8.58
Return on assets%
24.25
24.28
26.41
26.79
25.02
27.96
26.02
27.02
26.58
25.79
20.96
26.58
26.21
32
0.70
EPS¥
0.82
0.87
0.75
0.78
0.71
0.65
0.58
0.52
0.49
0.43
0.72
(9.63%)
(6.62%)
—
15.13
EPS growth%
0.40
0.40
0.69
0.40
0.40
0.67
3.34
2.17
0.40
0.40
18.41
0.67
0.40
73
0.34
Bookvalue per sh¥
1.21
1.22
1.18
1.29
1.31
1.43
1.60
1.75
1.64
1.78
1.18
6.29%
3.53%
—
0.52
FCF per share¥
1.37
1.52
1.43
1.38
1.38
1.51
1.64
1.79
1.66
1.53
0.32
2.06%
1.00%
—
0.92
Dividend per sh¥
0.67
0.79
0.77
0.78
0.84
0.86
0.84
0.84
0.96
1.07
0.57
4.93%
4.65%
—
7.17
Div yield (avg)%
3.44
1.52
0.61
3.07
0.65
2.40
0.40
0.89
0.43
1.79
3.97
0.89
1.20
8
21.03
Payout ratio%
11.54
14.38
11.75
9.99
9.23
10.26
11.82
9.57
7.04
5.44
10.77
9.57
10.13
64
1.395
Shares (diluted)B
2.029
2.008
2.332
2.721
3.313
3.499
3.939
4.651
4.992
4.917
1.414
8.21%
10.91%
68
13.03
Buyback yield%
13.61
16.21
14.79
17.65
16.39
18.85
18.65
18.21
18.62
17.04
10.50
18.62
17.34
18
1.624
D/E ratiox
1.220
1.246
1.260
1.388
1.488
1.604
1.706
1.854
2.042
1.966
1.361
1.854
1.546
74
1.494
Enterprise value¥B
1.094
1.023
1.106
1.013
1.015
1.077
0.987
1.022
1.162
1.210
0.222
3.58%
1.62%
6
1.618
LT debt¥B
1.107
1.198
1.304
1.411
1.428
1.532
1.764
1.932
2.188
2.656
0.531
13.22%
10.37%
15
Revenue
¥2.194B
4.88%
1.00×
Cost of revenue
¥1.536B
4.88%
1.00×
Operating expenses
¥355.1M
5.32%
1.04×
Goodwill & intangibles
13.65%
Spread over hurdle
16.95%