1.361
Revenue¥B
0.754
0.806
0.845
0.890
0.965
1.017
1.057
1.106
1.169
1.259
1.417
5.46%
6.16%
42
23.48
Revenue growth%
22.50
20.30
21.74
23.03
25.69
26.65
26.72
27.35
25.75
25.92
15.70
26.65
25.72
22
6.28
Gross margin%
11.50
8.57
10.60
13.30
12.85
15.81
14.47
17.22
16.27
13.66
17.56
15.81
13.48
19
11.16
Operating margin%
6.51
5.26
6.45
7.35
6.59
3.73
2.50
3.35
0.56
0.40
4.07
2.50
4.50
40
26.35
Net margin%
11.23
13.22
14.28
16.71
13.77
15.05
13.88
11.64
9.45
12.24
10.65
12.24
13.49
90
13.32
P/E ratio (avg)x
21.58
21.37
22.85
21.57
21.26
22.24
22.60
22.90
22.23
24.31
26.94
22.60
22.23
67
15.81
EV/EBITx
39.17
42.87
42.29
46.86
49.08
52.66
62.07
58.36
65.81
76.84
35.21
62.07
50.87
23
21.09
FCF yield (avg)%
22.89
21.26
18.78
16.51
19.50
22.16
19.23
18.19
16.51
14.92
4.05
18.19
19.01
61
25.66
FCF margin%
21.36
23.76
25.64
23.77
22.15
25.04
24.47
23.68
23.19
23.06
13.70
23.68
23.72
42
0.840
FCF / Net incomex
0.238
0.259
0.241
0.223
0.232
0.210
0.218
0.242
0.246
0.262
1.660
0.242
0.240
81
8.12
ROIC%
2.06
0.40
2.20
3.38
1.92
0.59
0.40
0.40
0.40
2.54
2.86
0.40
1.25
51
29.46
Return on equity%
4.58
2.95
3.68
1.58
2.02
2.21
1.37
3.26
1.94
2.27
25.50
2.21
2.24
46
5.77
Return on assets%
18.27
16.83
13.93
13.33
14.35
12.33
12.22
10.09
11.40
13.40
19.09
12.22
13.36
65
0.51
EPS¥
1.35
1.27
1.44
1.49
1.48
1.40
1.41
1.39
1.43
1.48
0.53
(0.07%)
1.69%
—
21.66
EPS growth%
25.90
23.22
22.00
22.71
25.00
23.54
22.78
22.46
23.36
26.03
24.32
23.36
23.29
52
1.38
Bookvalue per sh¥
1.54
1.35
1.44
1.50
1.63
1.58
1.46
1.44
1.32
1.24
0.99
(5.37%)
(1.67%)
—
0.59
FCF per share¥
2.67
3.11
3.06
3.21
3.61
4.36
4.45
4.53
5.45
6.16
0.64
11.26%
9.49%
—
0.41
Dividend per sh¥
0.89
0.92
0.97
0.93
0.96
0.91
0.89
0.96
1.07
1.00
0.19
0.78%
1.29%
—
16.29
Div yield (avg)%
5.29
5.75
8.48
10.22
9.57
12.11
11.95
14.32
14.95
17.36
12.47
14.32
11.08
9
19.60
Payout ratio%
22.24
22.25
22.49
23.39
21.39
23.90
22.07
22.77
23.41
25.87
22.67
23.41
22.63
11
0.457
Shares (diluted)B
0.664
0.762
0.885
0.891
0.962
0.991
1.000
1.091
1.242
1.348
0.464
6.98%
7.61%
50
2.20
Buyback yield%
12.37
13.93
13.87
13.77
14.36
15.17
14.06
11.56
8.79
10.97
26.35
11.56
13.82
51
1.716
D/E ratiox
1.711
1.747
1.722
1.727
1.975
2.287
2.547
2.462
2.753
3.242
1.734
2.547
2.131
13
0.581
Enterprise value¥B
0.669
0.746
0.839
0.821
0.916
1.017
1.191
1.374
1.627
1.677
1.026
12.86%
11.03%
16
506.0
LT debt¥M
578.7
589.5
610.1
542.0
544.9
538.3
503.6
520.8
450.3
422.5
379.8
(4.96%)
(4.39%)
58
Revenue
¥1.259B
6.16%
1.00×
Cost of revenue
¥726.8M
6.27%
1.01×
Operating expenses
¥231.9M
5.91%
0.98×
Goodwill & intangibles
16.12%
Spread over hurdle
(1.97%)