0.312
Revenue¥B
0.972
1.028
1.082
1.175
1.267
1.391
1.487
1.567
1.654
1.821
0.347
7.52%
7.38%
31
23.88
Revenue growth%
3.63
1.14
1.39
2.45
3.08
3.47
2.31
3.26
5.96
8.88
14.86
3.47
3.17
10
3.76
Gross margin%
16.01
16.51
15.61
16.64
16.06
17.56
17.31
20.09
21.85
23.06
29.39
20.09
16.98
89
21.82
Operating margin%
16.59
16.19
17.43
20.43
19.80
22.28
24.00
21.68
24.31
24.77
8.28
24.00
21.05
80
3.74
Net margin%
16.97
17.19
16.61
14.37
12.05
11.02
9.15
6.93
6.30
8.57
11.46
8.57
11.53
88
31.75
P/E ratio (avg)x
37.88
44.02
52.69
55.14
61.62
71.06
74.92
89.43
86.74
90.06
9.701
86.74
66.34
71
7.788
EV/EBITx
40.27
42.03
49.68
47.74
49.88
52.73
51.08
50.39
59.21
65.58
25.78
52.73
50.13
93
23.74
FCF yield (avg)%
8.54
10.85
12.42
12.04
13.91
13.20
10.94
8.44
10.59
13.06
6.03
10.94
11.49
40
9.15
FCF margin%
4.46
3.97
6.60
8.33
6.21
4.85
3.52
5.10
6.72
7.00
28.86
5.10
5.66
52
1.160
FCF / Net incomex
0.675
0.754
0.824
0.805
0.864
0.824
0.835
0.900
0.893
0.931
0.154
0.893
0.830
54
12.96
ROIC%
26.00
26.63
24.23
24.44
26.56
28.34
26.91
24.13
23.87
23.43
16.49
24.13
25.22
38
18.63
Return on equity%
7.18
6.84
8.02
9.70
9.41
8.69
10.01
9.70
11.22
14.15
10.00
10.01
9.55
88
3.06
Return on assets%
18.52
16.28
13.80
13.01
14.48
16.90
15.58
13.82
12.24
12.20
9.24
13.82
14.15
67
0.98
EPS¥
0.72
0.72
0.74
0.75
0.75
0.84
0.77
0.78
0.76
0.72
1.02
(0.78%)
0.78%
—
2.14
EPS growth%
19.25
16.52
17.03
15.79
13.16
11.69
11.64
8.90
11.74
13.79
9.12
11.69
13.47
19
1.23
Bookvalue per sh¥
1.35
1.52
1.41
1.41
1.60
1.49
1.56
1.78
2.03
2.27
0.50
7.26%
6.40%
—
0.64
FCF per share¥
1.10
1.09
0.96
1.00
0.91
0.98
0.94
0.92
0.94
0.88
0.50
(0.60%)
(2.65%)
—
1.39
Dividend per sh¥
0.96
1.01
0.89
0.81
0.86
0.83
0.88
0.83
0.86
0.94
1.15
1.67%
(0.98%)
—
9.86
Div yield (avg)%
12.00
12.42
9.90
10.77
13.13
13.42
11.72
11.13
9.17
8.40
28.71
11.13
11.42
11
28.04
Payout ratio%
6.76
8.94
10.82
11.74
10.34
8.53
9.56
10.99
13.30
12.62
2.08
10.99
10.58
66
0.576
Shares (diluted)B
0.896
0.869
0.829
0.823
0.919
0.901
0.887
0.966
1.127
1.308
0.575
7.32%
5.26%
16
9.37
Buyback yield%
20.57
22.03
24.10
24.83
22.22
20.73
21.08
19.71
18.38
18.59
7.18
19.71
20.91
61
0.815
D/E ratiox
1.293
1.505
1.614
1.790
1.854
1.856
1.994
2.219
2.265
2.399
0.122
2.219
1.855
46
0.772
Enterprise value¥B
0.334
0.338
0.388
0.425
0.486
0.532
0.554
0.556
0.634
0.690
1.138
7.27%
9.09%
36
0.312
LT debt¥B
1.504
1.607
1.568
1.524
1.827
1.868
2.230
2.267
2.311
2.506
0.518
6.52%
6.03%
78
Revenue
¥1.821B
7.38%
1.00×
Cost of revenue
¥1.092B
7.20%
0.98×
Operating expenses
¥248.1M
8.11%
1.07×
Goodwill & intangibles
18.62%
Spread over hurdle
14.03%