1.583
Revenue¥B
1.105
1.178
1.247
1.303
1.341
1.369
1.439
1.508
1.595
1.689
1.735
4.72%
4.69%
29
3.60
Revenue growth%
8.86
11.32
11.47
14.38
11.85
12.27
12.92
10.94
8.44
9.85
21.52
10.94
11.39
69
5.19
Gross margin%
36.63
34.82
37.05
36.01
35.70
37.48
38.70
39.12
41.43
39.08
29.78
39.08
37.26
74
27.82
Operating margin%
10.41
8.49
7.05
8.84
10.50
13.35
12.73
14.71
16.36
18.86
15.70
14.71
11.62
25
22.20
Net margin%
10.76
10.33
11.83
14.59
14.96
14.52
13.71
13.36
13.12
14.69
4.07
13.71
13.54
94
11.35
P/E ratio (avg)x
34.25
31.48
32.63
29.21
31.31
31.32
27.74
27.59
30.15
29.97
24.21
29.97
30.73
92
32.33
EV/EBITx
24.44
24.86
24.81
28.98
29.48
34.49
34.99
35.81
38.12
42.94
10.68
35.81
31.99
30
16.99
FCF yield (avg)%
26.59
26.18
27.28
28.34
26.67
25.83
26.67
26.43
26.67
26.45
13.14
26.45
26.63
56
6.65
FCF margin%
19.21
20.01
19.81
22.43
20.18
17.40
16.56
15.33
18.07
16.22
12.21
16.56
18.64
8
1.676
FCF / Net incomex
1.000
1.046
1.106
1.146
1.180
1.177
1.364
1.555
1.686
1.770
0.868
1.555
1.178
35
26.65
ROIC%
21.66
20.07
17.12
14.47
15.20
12.28
12.25
11.44
10.21
8.57
12.97
11.44
13.38
84
5.10
Return on equity%
6.11
5.95
5.19
6.24
8.86
8.27
9.41
9.88
7.56
9.13
24.31
9.13
7.92
59
12.55
Return on assets%
17.85
17.11
19.93
17.17
18.64
20.23
19.09
22.05
23.25
24.99
11.91
22.05
19.51
25
0.14
EPS¥
0.84
0.80
0.74
0.74
0.70
0.63
0.68
0.74
0.73
0.69
0.14
(0.28%)
(2.48%)
—
19.15
EPS growth%
5.00
6.60
6.10
7.83
5.08
8.04
10.34
11.23
12.81
14.68
19.52
11.23
7.94
36
0.98
Bookvalue per sh¥
0.89
0.95
0.94
1.00
0.99
1.09
1.18
1.34
1.25
1.23
0.41
4.43%
3.39%
—
0.59
FCF per share¥
0.97
0.86
0.77
0.73
0.72
0.78
0.76
0.70
0.70
0.65
0.68
(1.98%)
(4.25%)
—
0.43
Dividend per sh¥
0.43
0.41
0.40
0.38
0.39
0.37
0.41
0.48
0.55
0.65
0.84
10.55%
4.32%
—
24.28
Div yield (avg)%
29.75
28.65
30.36
31.86
34.10
37.08
37.16
35.43
34.41
36.33
13.77
36.33
34.26
39
18.14
Payout ratio%
6.55
5.10
5.13
6.19
6.09
4.06
1.89
1.40
0.40
0.40
25.15
1.40
4.58
24
1.099
Shares (diluted)B
1.309
1.346
1.444
1.599
1.789
1.895
2.148
2.393
2.718
2.654
1.099
8.21%
8.87%
95
13.84
Buyback yield%
9.35
11.85
14.33
14.66
12.94
15.76
17.48
15.74
17.87
17.67
20.51
17.48
15.20
87
0.391
D/E ratiox
0.491
0.520
0.455
0.448
0.490
0.427
0.383
0.358
0.320
0.328
1.518
0.358
0.437
89
1,586
Enterprise value¥M
155.5
183.7
198.0
229.2
258.9
281.0
322.6
337.2
355.2
351.4
266.6
6.30%
9.02%
45
1.348
LT debt¥B
0.650
0.627
0.658
0.625
0.661
0.626
0.657
0.632
0.654
0.662
2.051
0.03%
(0.11%)
76
Revenue
¥1.689B
4.69%
1.00×
Cost of revenue
¥1.182B
4.69%
1.00×
Operating expenses
¥253.9M
4.26%
0.96×
Goodwill & intangibles
19.23%
Spread over hurdle
(2.65%)