1.406
Revenue¥B
1.466
1.470
1.470
1.479
1.512
1.485
1.482
1.480
1.493
1.496
1.517
(0.22%)
0.28%
29
14.00
Revenue growth%
21.55
19.95
20.94
20.92
20.96
20.01
20.84
20.39
21.54
22.16
7.67
20.84
20.93
91
15.60
Gross margin%
25.74
25.32
27.02
27.99
27.54
26.29
28.81
29.57
29.98
27.41
17.93
28.81
27.48
21
18.46
Operating margin%
0.40
2.42
0.40
0.40
1.43
1.59
0.78
0.40
0.40
2.43
28.01
0.78
0.59
88
28.52
Net margin%
17.94
20.72
20.19
21.60
20.58
20.76
22.43
22.43
20.45
21.52
17.52
21.52
20.74
68
6.696
P/E ratio (avg)x
16.96
19.57
18.94
22.46
23.55
26.04
28.72
32.33
31.74
34.41
34.92
31.74
24.80
46
26.25
EV/EBITx
20.27
20.38
22.62
26.37
30.14
30.25
28.69
30.22
30.40
35.05
18.27
30.25
29.42
22
17.47
FCF yield (avg)%
19.51
16.62
16.00
14.98
14.96
17.67
14.99
15.21
14.25
15.32
25.84
15.21
15.26
55
12.45
FCF margin%
0.40
0.76
0.40
3.32
1.72
0.40
0.40
2.85
2.19
2.56
26.26
2.19
1.24
18
0.874
FCF / Net incomex
1.969
2.002
2.072
2.209
2.408
2.707
3.166
3.450
4.117
4.474
1.472
3.450
2.558
19
2.89
ROIC%
19.07
17.76
18.95
19.67
17.94
16.50
18.60
21.42
21.91
23.88
23.64
21.42
19.01
75
8.38
Return on equity%
23.15
23.32
21.45
20.53
20.12
20.03
21.87
21.56
22.48
24.56
20.87
21.87
21.72
87
18.49
Return on assets%
14.95
17.48
18.73
16.47
14.62
14.21
14.08
13.73
13.87
13.87
4.35
13.87
14.41
45
1.01
EPS¥
2.16
2.26
2.31
2.29
2.28
2.63
2.88
2.73
3.04
3.26
1.12
7.42%
5.70%
—
21.89
EPS growth%
27.34
29.39
29.01
31.48
34.00
33.36
34.00
34.28
34.28
36.83
3.04
34.28
33.68
47
2.76
Bookvalue per sh¥
1.34
1.50
1.68
1.92
1.91
2.19
2.26
2.26
2.52
2.57
2.91
6.08%
7.79%
—
1.83
FCF per share¥
0.87
0.87
0.88
0.82
0.77
0.81
0.76
0.79
0.73
0.70
1.75
(2.10%)
(3.14%)
—
0.93
Dividend per sh¥
2.03
1.97
1.96
2.04
2.31
2.50
2.75
2.98
2.94
2.98
1.83
5.21%
5.19%
—
29.65
Div yield (avg)%
11.55
13.90
12.01
12.99
14.08
12.88
14.06
11.73
9.84
9.23
22.18
11.73
12.44
36
15.88
Payout ratio%
15.99
14.12
14.10
13.88
11.63
12.53
10.35
12.23
12.47
12.23
14.23
12.23
12.50
73
0.405
Shares (diluted)B
0.659
0.782
0.799
0.822
0.921
0.947
1.066
1.222
1.298
1.532
0.407
10.71%
10.61%
39
8.38
Buyback yield%
1.80
0.84
0.40
1.31
3.90
5.28
5.13
2.81
2.25
1.27
27.83
2.81
2.02
68
1.461
D/E ratiox
1.712
1.984
2.080
1.955
2.115
2.275
2.351
2.512
2.775
2.817
0.583
2.512
2.195
37
1,226
Enterprise value¥M
498.9
459.5
455.7
488.7
458.7
402.3
351.7
333.7
306.7
291.5
358.1
(8.67%)
(5.43%)
71
206.1
LT debt¥M
229.8
262.2
243.8
270.3
301.0
330.1
329.7
352.4
330.2
302.8
148.5
0.12%
2.83%
6
Revenue
¥1.496B
0.28%
1.00×
Cost of revenue
¥1.047B
0.47%
1.02×
Operating expenses
¥263.8M
0.09%
0.98×
Goodwill & intangibles
16.06%
Spread over hurdle
(3.34%)