1.168
Revenue¥B
0.644
0.690
0.740
0.782
0.829
0.904
0.948
1.013
1.077
1.143
1.251
6.63%
6.44%
73
13.96
Revenue growth%
11.10
13.97
16.72
18.12
19.36
19.16
19.04
18.77
19.49
19.93
15.82
19.16
18.90
14
19.00
Gross margin%
8.12
6.55
4.63
4.70
7.25
9.43
7.50
6.86
7.18
6.34
22.22
7.18
7.02
78
7.91
Operating margin%
22.47
21.03
23.68
23.15
20.90
22.00
24.40
24.14
22.53
22.20
14.98
22.53
22.50
10
3.00
Net margin%
21.12
23.72
21.15
18.94
20.24
19.66
21.98
21.95
22.95
21.63
15.78
21.95
21.39
80
10.47
P/E ratio (avg)x
33.49
33.52
31.60
33.63
31.98
30.89
29.47
26.53
24.19
24.79
32.50
26.53
31.25
59
6.387
EV/EBITx
24.17
22.52
24.22
26.04
28.85
31.32
30.83
28.64
29.69
27.37
32.24
29.69
28.01
90
24.47
FCF yield (avg)%
15.36
17.90
16.61
13.75
11.92
11.96
10.28
11.20
9.14
11.87
2.88
11.20
11.94
83
2.75
FCF margin%
4.33
3.08
2.18
1.08
0.48
0.40
2.01
0.75
0.40
1.78
28.92
0.75
1.43
94
0.214
FCF / Net incomex
0.660
0.637
0.643
0.690
0.761
0.897
1.067
1.073
1.110
1.237
0.142
1.073
0.829
79
18.90
ROIC%
24.16
25.10
26.18
28.91
28.11
30.02
32.63
35.34
33.89
31.95
27.45
32.63
29.47
40
25.46
Return on equity%
20.65
20.26
20.27
19.43
19.79
17.10
16.93
18.85
18.78
16.23
14.43
17.10
19.14
79
24.81
Return on assets%
9.02
10.50
9.93
11.17
8.36
9.60
8.91
11.89
9.05
9.48
26.66
9.48
9.54
61
0.06
EPS¥
0.26
0.25
0.27
0.26
0.27
0.28
0.30
0.30
0.30
0.33
0.07
4.03%
3.20%
—
15.06
EPS growth%
16.04
16.54
14.35
13.52
16.49
15.32
16.06
13.09
13.73
12.41
21.42
13.73
14.84
8
0.30
Bookvalue per sh¥
0.39
0.39
0.40
0.44
0.46
0.48
0.50
0.55
0.57
0.63
0.25
6.32%
5.79%
—
0.26
FCF per share¥
0.25
0.25
0.27
0.27
0.32
0.37
0.43
0.43
0.52
0.61
0.25
13.69%
10.83%
—
0.23
Dividend per sh¥
0.32
0.33
0.35
0.32
0.31
0.27
0.26
0.25
0.22
0.22
0.18
(6.35%)
(3.79%)
—
10.53
Div yield (avg)%
23.05
23.52
25.08
22.61
20.11
20.89
20.32
21.41
20.54
19.68
25.89
20.54
21.15
75
6.05
Payout ratio%
32.91
31.31
31.49
31.28
31.34
31.74
30.28
29.35
31.39
31.32
23.12
31.32
31.33
34
1.440
Shares (diluted)B
1.103
0.976
1.058
1.086
1.133
1.207
1.223
1.289
1.214
1.328
1.437
3.23%
0.92%
84
21.02
Buyback yield%
8.38
6.99
7.62
7.37
6.34
7.82
4.95
5.11
5.09
7.68
13.16
5.11
7.18
57
0.525
D/E ratiox
0.789
0.755
0.699
0.748
0.828
0.841
0.908
0.967
1.011
0.985
0.479
0.967
0.835
38
250.2
Enterprise value¥M
100.8
99.67
105.4
108.1
105.7
101.4
110.5
124.9
139.0
148.8
820.9
7.07%
4.68%
29
0.399
LT debt¥B
1.248
1.419
1.655
1.926
2.099
1.995
2.241
2.197
2.523
2.947
1.065
7.03%
9.41%
39
Revenue
¥1.143B
6.44%
1.00×
Cost of revenue
¥676.4M
6.40%
1.00×
Operating expenses
¥265.5M
6.07%
0.97×
Goodwill & intangibles
14.35%
Spread over hurdle
18.96%