0.898
Revenue¥B
0.543
0.580
0.617
0.675
0.725
0.782
0.834
0.913
0.959
1.006
0.926
6.78%
6.90%
53
26.20
Revenue growth%
12.68
14.67
15.24
15.82
12.97
13.61
12.19
12.78
10.28
10.94
27.79
12.19
12.88
53
11.92
Gross margin%
28.01
25.21
25.80
26.24
26.74
26.82
24.25
23.75
21.38
23.52
26.05
23.75
25.51
71
15.59
Operating margin%
17.91
16.76
14.43
16.39
18.77
19.09
20.60
18.96
20.99
23.27
14.98
20.60
18.86
82
9.72
Net margin%
33.27
35.84
34.25
36.16
36.27
38.38
37.40
38.33
41.15
39.12
8.58
38.38
36.83
20
14.44
P/E ratio (avg)x
20.65
23.16
22.11
20.47
22.55
22.52
21.70
20.03
22.28
20.84
30.68
21.70
21.90
84
8.105
EV/EBITx
39.17
39.55
41.15
42.86
41.14
38.25
40.95
42.71
44.97
45.28
32.52
42.71
41.14
69
4.05
FCF yield (avg)%
12.99
11.93
10.79
8.40
10.74
10.78
11.40
13.85
13.93
12.90
18.32
12.90
11.66
13
27.48
FCF margin%
7.29
9.51
9.11
10.55
8.26
10.59
11.02
11.40
11.21
13.29
19.23
11.21
10.57
45
1.615
FCF / Net incomex
1.361
1.454
1.417
1.478
1.346
1.199
1.247
1.188
1.235
1.135
0.129
1.199
1.296
29
21.04
ROIC%
12.02
10.32
12.48
10.24
12.15
10.54
8.15
8.81
10.82
8.96
26.11
8.96
10.43
18
25.15
Return on equity%
27.75
27.28
26.54
27.46
28.66
31.42
28.58
26.49
28.52
25.84
20.80
28.52
27.60
35
15.84
Return on assets%
19.33
18.21
17.13
18.39
16.46
13.58
10.64
9.46
6.96
8.94
4.58
9.46
15.02
74
0.53
EPS¥
0.96
1.00
0.99
0.90
0.85
0.79
0.81
0.89
0.88
0.97
0.59
2.86%
(0.78%)
—
24.72
EPS growth%
5.27
2.50
3.37
5.87
8.41
8.48
8.37
10.36
12.28
14.04
11.03
10.36
8.39
53
0.33
Bookvalue per sh¥
0.29
0.34
0.35
0.41
0.48
0.55
0.53
0.58
0.62
0.63
1.19
5.75%
9.43%
—
0.72
FCF per share¥
0.74
0.79
0.83
0.79
0.80
0.68
0.58
0.62
0.60
0.64
0.36
(4.44%)
(2.41%)
—
0.31
Dividend per sh¥
1.83
2.01
2.41
2.42
2.77
2.99
3.25
3.68
3.67
3.93
0.92
7.24%
9.28%
—
12.20
Div yield (avg)%
5.75
3.00
5.03
2.43
1.09
3.98
2.36
0.40
2.07
2.53
3.65
2.36
2.48
10
20.65
Payout ratio%
21.77
24.15
24.40
23.93
22.43
21.18
18.76
18.89
16.63
18.23
17.59
18.76
21.47
80
0.507
Shares (diluted)B
0.981
1.007
1.181
1.405
1.424
1.554
1.710
1.816
1.915
2.035
0.517
7.40%
8.07%
9
27.61
Buyback yield%
12.63
13.23
16.03
18.30
18.08
16.34
17.12
15.57
14.96
15.98
2.18
15.98
16.00
49
0.667
D/E ratiox
1.939
2.221
2.313
2.412
2.587
2.772
3.039
3.540
3.886
3.801
1.397
3.540
2.680
9
150.4
Enterprise value¥M
552.5
566.0
603.3
636.6
586.7
598.6
635.6
712.8
772.1
784.5
266.8
5.98%
3.90%
87
727.1
LT debt¥M
64.82
64.53
62.99
62.54
58.26
63.72
65.39
65.96
63.67
60.76
534.7
0.84%
0.58%
61
Revenue
¥1.006B
6.90%
1.00×
Cost of revenue
¥517.5M
6.89%
1.00×
Operating expenses
¥143.7M
8.01%
1.11×
Goodwill & intangibles
18.73%
Spread over hurdle
24.19%