1.452
Revenue¥B
1.322
1.314
1.321
1.323
1.354
1.385
1.400
1.374
1.414
1.422
1.529
0.98%
1.01%
45
6.48
Revenue growth%
20.11
22.39
21.14
23.53
23.92
24.23
25.80
23.66
20.86
23.78
7.51
23.78
23.59
73
23.03
Gross margin%
23.35
23.19
22.68
24.30
25.75
23.58
22.12
19.88
18.19
15.60
17.31
19.88
22.94
47
15.29
Operating margin%
10.31
12.48
15.00
17.77
15.26
13.36
15.76
18.43
16.08
15.95
27.10
15.95
15.51
51
9.02
Net margin%
12.42
10.79
8.66
6.05
3.15
3.89
2.77
1.35
3.31
0.49
28.54
2.77
3.60
85
16.42
P/E ratio (avg)x
25.17
22.56
21.42
19.21
18.37
18.31
20.21
18.74
18.84
20.95
31.24
18.84
19.71
74
35.70
EV/EBITx
33.54
36.17
37.00
41.35
42.01
41.15
45.41
41.16
37.63
38.50
37.26
41.15
39.82
65
26.86
FCF yield (avg)%
5.85
7.23
7.77
8.99
10.58
8.73
8.49
7.96
8.59
5.91
25.41
8.49
8.22
31
8.74
FCF margin%
31.06
31.79
30.65
27.76
30.72
33.19
30.63
32.11
34.89
34.96
4.73
33.19
31.43
74
0.941
FCF / Net incomex
0.537
0.468
0.416
0.431
0.460
0.437
0.459
0.412
0.439
0.469
0.965
0.439
0.449
90
4.79
ROIC%
12.99
12.15
13.45
13.71
14.16
13.56
13.37
14.09
16.86
17.45
11.36
14.09
13.64
68
19.35
Return on equity%
2.06
2.83
5.32
5.02
5.49
4.59
4.10
5.75
8.32
6.55
4.96
5.75
5.17
13
9.41
Return on assets%
16.49
18.27
20.28
18.76
19.46
18.64
16.18
18.98
18.69
16.82
9.45
18.64
18.66
29
0.38
EPS¥
0.99
0.95
0.98
1.06
1.25
1.36
1.30
1.38
1.39
1.35
0.42
1.56%
3.38%
—
26.17
EPS growth%
14.93
17.19
14.46
15.09
12.64
11.48
12.02
10.07
10.90
9.25
25.71
10.90
12.33
72
1.03
Bookvalue per sh¥
2.23
2.35
2.39
2.60
2.92
2.80
2.83
3.17
3.55
3.46
1.64
3.45%
3.98%
—
1.13
FCF per share¥
0.44
0.40
0.35
0.38
0.40
0.38
0.40
0.40
0.39
0.34
1.92
(2.71%)
(3.26%)
—
1.91
Dividend per sh¥
1.68
1.90
2.07
2.10
2.29
2.56
2.63
2.68
2.67
2.53
0.48
2.00%
3.85%
—
10.86
Div yield (avg)%
10.04
8.37
11.21
12.00
10.68
9.24
8.25
10.57
12.26
12.12
3.17
10.57
10.63
72
17.64
Payout ratio%
23.93
25.60
26.23
24.80
22.44
22.09
22.23
21.51
21.74
20.30
29.98
21.74
22.33
86
202.6
Shares (diluted)M
228.5
247.8
277.4
280.0
317.2
367.1
360.0
392.6
456.4
528.4
203.5
10.74%
9.92%
87
22.61
Buyback yield%
22.22
19.24
18.53
18.89
20.46
23.43
25.78
23.34
23.37
24.29
4.87
23.43
22.78
43
1.159
D/E ratiox
1.636
1.619
1.437
1.465
1.554
1.474
1.502
1.446
1.469
1.511
1.272
1.474
1.488
46
0.884
Enterprise value¥B
0.672
0.591
0.552
0.558
0.544
0.468
0.444
0.399
0.348
0.325
1.634
(9.79%)
(6.72%)
61
0.444
LT debt¥B
1.541
1.651
1.736
1.626
1.725
1.827
1.924
2.209
2.109
1.988
0.844
2.89%
2.75%
47
Revenue
¥1.422B
1.01%
1.00×
Cost of revenue
¥747.5M
0.90%
0.99×
Operating expenses
¥323.5M
1.13%
1.01×
Spread over hurdle
35.81%