0.368
Revenue¥B
1.171
1.210
1.261
1.310
1.314
1.345
1.345
1.400
1.430
1.455
0.382
2.05%
2.43%
16
7.68
Revenue growth%
25.69
25.29
24.25
22.95
25.53
23.92
25.74
26.45
24.36
21.88
29.16
24.36
24.83
11
10.74
Gross margin%
26.49
28.29
30.14
30.97
31.12
28.23
27.59
26.09
25.62
24.74
19.87
26.09
27.91
44
3.58
Operating margin%
10.73
8.58
7.11
8.61
5.89
3.29
1.58
2.94
3.60
2.14
15.59
2.94
4.74
58
16.80
Net margin%
4.83
2.81
0.40
1.33
0.40
0.40
0.40
0.40
0.40
0.40
12.40
0.40
0.40
21
29.35
P/E ratio (avg)x
38.15
37.80
37.23
35.21
40.55
41.00
46.42
53.31
54.46
54.54
28.93
53.31
40.78
87
20.54
EV/EBITx
23.03
24.71
23.87
24.06
26.55
25.22
29.00
31.83
30.44
31.82
24.81
30.44
25.88
57
22.21
FCF yield (avg)%
17.39
14.85
15.20
14.44
14.42
13.32
10.64
13.60
11.74
12.62
2.23
12.62
14.01
72
12.72
FCF margin%
20.60
19.90
19.61
20.25
18.01
16.44
14.64
16.70
14.96
16.72
14.79
16.44
17.37
31
0.220
FCF / Net incomex
0.227
0.236
0.223
0.234
0.258
0.256
0.235
0.259
0.292
0.311
0.426
0.259
0.246
11
13.01
ROIC%
13.26
10.69
9.10
11.57
11.25
13.71
11.68
10.86
12.84
14.10
8.74
12.84
11.63
31
7.58
Return on equity%
1.55
0.40
1.39
3.71
1.88
2.99
0.44
3.29
1.93
2.41
25.92
2.41
1.91
66
10.42
Return on assets%
15.15
17.41
17.62
20.14
21.39
23.71
25.23
27.62
29.92
30.50
7.88
27.62
22.55
47
1.87
EPS¥
0.71
0.77
0.85
0.84
0.89
0.88
0.88
0.93
1.04
1.16
1.91
5.47%
5.73%
—
24.64
EPS growth%
15.71
17.72
20.13
20.25
21.96
19.62
16.91
15.53
18.33
17.94
10.97
17.94
18.13
69
1.04
Bookvalue per sh¥
1.80
1.70
1.56
1.48
1.67
1.62
1.59
1.51
1.45
1.39
2.05
(3.55%)
(1.58%)
—
0.37
FCF per share¥
1.88
1.88
2.03
2.25
2.71
3.19
3.15
3.17
3.80
4.05
2.00
8.34%
9.39%
—
0.97
Dividend per sh¥
1.77
1.94
1.77
1.80
1.66
1.73
1.86
1.89
2.09
2.19
0.74
5.76%
1.23%
—
24.78
Div yield (avg)%
8.94
8.30
9.96
7.67
9.93
10.04
8.88
11.19
12.51
15.04
23.41
11.19
9.95
14
15.54
Payout ratio%
17.71
19.05
17.89
18.99
21.63
21.13
20.48
22.48
22.55
21.59
25.76
21.59
20.81
47
454.3
Shares (diluted)M
442.2
440.0
414.4
420.8
416.2
442.0
438.2
445.2
467.0
483.6
464.6
3.05%
1.53%
51
12.82
Buyback yield%
25.28
26.22
23.66
24.49
25.62
25.24
27.20
24.72
25.85
24.33
19.55
25.24
25.26
22
1.153
D/E ratiox
0.214
0.211
0.245
0.282
0.329
0.377
0.446
0.529
0.609
0.654
0.282
0.529
0.353
9
1.437
Enterprise value¥B
0.121
0.128
0.143
0.158
0.176
0.192
0.221
0.224
0.239
0.228
1.473
5.27%
7.64%
91
1.753
LT debt¥B
1.368
1.618
1.530
1.700
1.628
1.586
1.695
1.989
2.094
2.450
1.359
8.52%
6.27%
24
Revenue
¥1.455B
2.43%
1.00×
Cost of revenue
¥1.019B
2.43%
1.00×
Operating expenses
¥283.9M
2.38%
1.00×
Spread over hurdle
(3.45%)