0.371
Revenue¥B
1.107
1.114
1.130
1.169
1.176
1.185
1.180
1.217
1.258
1.291
0.379
1.89%
1.72%
13
21.31
Revenue growth%
17.17
19.90
19.89
17.97
17.81
18.14
16.41
16.44
13.49
11.65
2.70
16.41
17.49
73
8.47
Gross margin%
15.08
13.46
15.06
14.70
17.44
18.75
15.99
16.13
18.66
21.46
22.68
18.66
16.06
26
6.50
Operating margin%
3.35
3.03
1.44
3.69
0.79
1.18
3.41
5.79
4.00
6.58
11.72
4.00
3.38
86
14.67
Net margin%
12.59
11.44
14.12
13.58
11.64
13.41
12.35
11.73
13.44
11.45
9.33
12.35
12.47
20
32.04
P/E ratio (avg)x
23.14
23.05
23.83
27.30
30.46
31.72
34.70
32.77
35.81
37.37
30.88
34.70
31.09
45
6.219
EV/EBITx
16.90
17.82
17.32
20.20
21.93
21.70
21.46
22.56
25.68
28.57
20.68
22.56
21.58
26
16.35
FCF yield (avg)%
13.16
11.17
11.19
9.75
9.22
7.99
6.51
3.91
4.03
5.45
12.22
5.45
8.60
86
29.52
FCF margin%
21.39
20.73
22.38
21.02
23.91
21.25
19.75
19.65
22.53
25.20
14.42
21.25
21.32
17
0.265
FCF / Net incomex
1.821
1.843
2.132
2.288
2.460
2.656
2.786
3.088
2.877
3.278
0.989
2.877
2.558
80
17.52
ROIC%
22.70
20.80
18.66
16.36
13.48
15.78
17.88
15.38
12.77
15.74
27.63
15.74
16.07
68
24.83
Return on equity%
23.37
24.54
23.20
22.01
20.61
21.03
22.96
22.01
21.12
21.41
22.99
21.41
22.01
87
7.04
Return on assets%
19.80
19.02
21.26
23.41
21.63
22.12
24.06
25.20
23.24
20.46
5.00
23.24
21.87
11
0.51
EPS¥
0.40
0.38
0.39
0.40
0.38
0.41
0.37
0.40
0.39
0.34
0.54
(2.06%)
(1.43%)
—
19.67
EPS growth%
23.55
25.45
28.37
26.08
28.34
27.54
28.55
27.56
27.68
28.76
7.46
27.68
27.62
36
0.24
Bookvalue per sh¥
0.59
0.65
0.76
0.87
0.82
0.88
0.95
0.92
1.06
1.14
0.43
6.73%
6.10%
—
0.45
FCF per share¥
0.51
0.48
0.45
0.50
0.52
0.48
0.46
0.50
0.56
0.55
0.62
1.01%
1.43%
—
0.36
Dividend per sh¥
0.21
0.20
0.20
0.18
0.18
0.17
0.18
0.16
0.17
0.16
0.61
(2.51%)
(2.10%)
—
3.01
Div yield (avg)%
23.80
23.30
20.69
19.63
21.06
19.62
16.71
18.75
18.76
20.48
9.60
18.76
20.05
8
12.97
Payout ratio%
0.40
0.40
0.40
2.03
3.04
1.23
0.88
0.75
1.63
0.66
19.49
0.88
0.82
27
1.404
Shares (diluted)B
1.859
1.889
2.047
2.387
2.449
2.426
2.591
2.963
3.472
4.110
1.417
10.91%
9.64%
64
25.01
Buyback yield%
33.95
31.23
32.69
31.03
28.37
30.05
29.87
30.60
32.39
29.49
26.33
30.05
30.81
44
0.833
D/E ratiox
1.858
1.907
1.785
1.552
1.543
1.629
1.457
1.276
1.313
1.402
0.126
1.402
1.548
26
56.27
Enterprise value¥M
763.6
720.0
684.2
660.4
681.2
589.6
567.9
525.7
504.8
479.2
774.5
(6.79%)
(4.08%)
94
543.4
LT debt¥M
266.2
287.1
282.7
273.5
255.4
223.0
218.0
236.8
234.3
228.2
914.3
(2.23%)
(1.29%)
61
Revenue
¥1.291B
1.72%
1.00×
Cost of revenue
¥903.9M
1.72%
1.00×
Operating expenses
¥277.7M
2.21%
1.05×
Goodwill & intangibles
15.81%
Spread over hurdle
(5.88%)