0.853
Revenue¥B
0.637
0.700
0.754
0.812
0.880
0.945
1.001
1.069
1.166
1.278
0.902
7.73%
8.04%
58
5.07
Revenue growth%
11.54
10.44
12.24
11.95
9.61
8.68
9.66
9.58
7.72
7.60
2.13
8.68
9.63
79
20.56
Gross margin%
6.55
8.63
7.39
5.94
8.42
7.50
5.12
2.84
4.16
5.26
8.17
5.12
6.25
43
3.30
Operating margin%
22.29
20.17
20.02
20.79
22.11
23.30
24.88
25.12
24.00
21.03
24.84
24.00
22.20
46
2.24
Net margin%
9.23
11.60
11.36
14.25
15.12
14.14
14.18
15.12
16.53
16.24
17.53
15.12
14.22
39
20.62
P/E ratio (avg)x
25.79
30.25
30.75
34.68
35.18
39.90
39.31
41.12
47.41
45.89
27.43
41.12
37.24
20
28.00
EV/EBITx
14.14
15.39
17.65
18.14
18.92
19.35
21.33
25.80
27.99
30.93
29.52
25.80
19.13
54
25.15
FCF yield (avg)%
28.10
29.78
31.57
30.28
31.74
33.89
34.08
32.56
33.68
32.91
6.26
33.68
32.15
7
17.30
FCF margin%
25.79
24.37
23.67
23.09
21.79
21.54
22.15
23.03
20.50
22.74
14.05
22.15
22.88
8
0.683
FCF / Net incomex
1.362
1.563
1.726
1.797
2.079
2.283
2.445
2.831
2.819
2.927
1.274
2.819
2.181
88
15.46
ROIC%
0.48
2.32
4.13
4.21
3.28
4.81
4.51
2.33
3.23
2.53
20.09
3.23
3.26
57
26.31
Return on equity%
1.74
0.40
0.67
0.40
2.37
5.15
6.82
4.92
3.21
1.93
6.59
4.92
2.15
25
28.26
Return on assets%
12.91
13.96
11.45
14.27
13.00
10.34
12.87
13.03
13.16
14.09
5.82
13.03
13.01
69
0.33
EPS¥
0.39
0.36
0.37
0.37
0.36
0.35
0.35
0.38
0.42
0.40
0.35
2.39%
1.52%
—
29.66
EPS growth%
13.46
13.98
15.51
14.06
12.25
9.48
9.64
11.65
13.03
11.48
22.25
11.48
12.64
72
0.39
Bookvalue per sh¥
0.32
0.36
0.37
0.34
0.37
0.40
0.36
0.40
0.39
0.36
0.43
(0.40%)
0.19%
—
0.26
FCF per share¥
0.40
0.43
0.44
0.47
0.44
0.46
0.43
0.43
0.45
0.48
0.27
2.09%
1.79%
—
0.17
Dividend per sh¥
0.58
0.58
0.67
0.74
0.85
0.97
0.97
0.96
0.99
0.98
0.42
2.92%
5.79%
—
16.78
Div yield (avg)%
5.17
4.04
6.86
4.72
4.18
4.39
6.04
8.69
6.33
3.94
8.54
6.04
4.94
41
5.77
Payout ratio%
22.91
22.11
24.28
26.37
25.90
26.57
24.43
26.97
25.27
23.94
6.75
25.27
24.85
34
1.089
Shares (diluted)B
1.027
0.973
0.911
0.955
0.868
0.872
0.802
0.797
0.830
0.825
1.142
(1.01%)
(2.78%)
16
26.66
Buyback yield%
5.44
6.05
6.27
7.27
5.35
8.15
5.99
8.32
6.55
4.38
25.43
6.55
6.16
25
0.270
D/E ratiox
0.664
0.670
0.663
0.717
0.750
0.692
0.595
0.546
0.528
0.501
0.260
0.546
0.663
92
391.7
Enterprise value¥M
155.5
152.2
142.4
147.2
145.3
142.9
138.7
141.9
129.4
112.4
660.6
(5.01%)
(3.89%)
79
0.505
LT debt¥B
0.802
0.774
0.869
0.930
1.039
1.200
1.231
1.448
1.580
1.886
0.516
12.66%
9.33%
60
Revenue
¥1.278B
8.04%
1.00×
Cost of revenue
¥861.4M
7.87%
0.98×
Operating expenses
¥167.5M
8.78%
1.07×
Goodwill & intangibles
16.06%
Spread over hurdle
10.04%