0.250
Revenue¥B
0.928
0.966
1.010
1.054
1.109
1.179
1.253
1.295
1.336
1.417
0.269
5.01%
5.04%
41
25.59
Revenue growth%
11.35
10.18
11.91
9.10
7.29
8.43
8.59
7.45
8.31
10.68
12.44
8.43
8.85
34
29.07
Gross margin%
33.43
33.30
34.14
34.94
32.13
31.62
30.69
32.86
35.12
34.96
21.29
32.86
33.37
25
28.23
Operating margin%
18.91
19.84
22.34
24.42
24.77
22.20
23.81
21.33
22.82
24.79
15.62
22.82
22.58
10
14.48
Net margin%
22.85
21.25
22.85
22.89
24.43
23.00
25.40
26.98
25.33
23.89
25.55
25.33
23.44
81
25.22
P/E ratio (avg)x
45.55
49.29
49.34
49.25
52.78
52.56
60.33
68.51
80.42
93.09
10.43
68.51
52.67
81
34.22
EV/EBITx
41.82
40.24
40.39
41.96
41.86
44.01
48.84
48.40
46.92
47.71
7.456
47.71
42.98
85
26.39
FCF yield (avg)%
8.68
6.02
7.43
5.53
3.00
2.98
3.45
3.63
4.15
4.54
20.79
3.63
4.35
64
14.66
FCF margin%
4.19
5.89
6.34
7.09
4.80
2.89
5.24
3.99
6.32
6.92
20.23
5.24
5.57
5
0.134
FCF / Net incomex
0.431
0.447
0.473
0.531
0.524
0.577
0.591
0.592
0.610
0.718
0.735
0.592
0.554
90
20.88
ROIC%
34.01
33.09
34.02
33.66
36.22
34.82
34.77
33.28
35.75
33.48
2.67
34.77
34.02
90
8.85
Return on equity%
8.11
6.75
6.45
8.98
10.49
13.20
11.21
12.41
15.11
16.24
12.48
13.20
10.85
85
9.53
Return on assets%
6.26
3.66
5.71
8.64
6.39
4.41
6.33
6.01
7.17
6.01
27.29
6.01
6.13
31
2.16
EPS¥
0.62
0.69
0.75
0.89
0.98
1.06
1.13
1.11
1.17
1.20
2.21
4.10%
6.70%
—
13.39
EPS growth%
20.31
21.39
19.57
20.32
18.04
19.76
21.90
21.94
23.55
20.59
21.64
21.90
20.45
91
0.68
Bookvalue per sh¥
0.91
0.86
0.89
0.90
0.91
0.93
0.91
0.91
0.83
0.78
0.43
(2.91%)
(2.19%)
—
1.36
FCF per share¥
0.81
0.89
0.92
0.92
0.93
0.99
1.11
1.15
1.26
1.20
1.42
5.28%
3.75%
—
1.35
Dividend per sh¥
1.28
1.31
1.38
1.38
1.59
1.58
1.51
1.56
1.57
1.80
1.94
2.47%
4.28%
—
24.88
Div yield (avg)%
22.82
21.76
24.62
23.37
23.69
25.91
25.90
26.73
28.66
30.90
8.81
26.73
25.26
89
9.78
Payout ratio%
19.27
17.77
18.38
20.06
19.86
20.28
20.01
18.58
17.45
19.05
28.25
19.05
19.16
61
115.5
Shares (diluted)M
109.7
111.5
101.2
93.45
100.1
106.2
113.8
117.3
114.2
106.0
111.3
1.15%
0.39%
35
9.59
Buyback yield%
16.61
18.54
15.93
17.73
17.71
18.29
21.22
21.88
21.91
23.20
9.02
21.88
18.41
86
1.799
D/E ratiox
2.016
2.047
2.312
2.480
2.604
2.863
3.178
3.397
3.516
3.903
0.886
3.397
2.734
49
861.6
Enterprise value¥M
404.7
348.7
357.9
368.2
336.7
351.0
378.8
403.0
436.9
402.5
923.9
3.64%
(0.78%)
8
935.3
LT debt¥M
225.1
206.4
181.5
177.8
154.0
155.4
138.0
135.5
124.5
125.2
146.5
(4.07%)
(4.97%)
9
Revenue
¥1.417B
5.04%
1.00×
Cost of revenue
¥603.1M
5.76%
1.07×
Operating expenses
¥336.1M
4.44%
0.94×
Goodwill & intangibles
18.94%
Spread over hurdle
10.61%