0.651
Revenue¥B
1.005
1.082
1.167
1.272
1.377
1.475
1.574
1.656
1.789
1.956
0.701
7.28%
7.63%
12
25.98
Revenue growth%
2.50
1.32
0.40
1.74
1.75
2.46
0.40
0.40
1.70
2.97
15.66
1.70
1.72
52
24.16
Gross margin%
12.95
13.52
16.42
14.90
17.49
19.95
17.82
18.79
21.62
22.08
28.12
19.95
17.65
15
26.20
Operating margin%
6.34
4.79
2.69
2.76
3.39
1.80
0.40
0.40
2.08
0.40
9.49
0.40
2.38
47
3.70
Net margin%
15.20
13.96
16.53
15.01
12.25
13.52
15.30
12.64
10.60
12.65
10.55
12.65
13.74
29
7.911
P/E ratio (avg)x
45.86
52.85
58.06
70.63
74.93
90.08
100.2
120.5
136.0
145.4
12.59
120.5
82.50
85
33.38
EV/EBITx
38.40
39.13
40.38
41.26
43.87
43.33
43.28
39.65
39.68
39.63
11.14
39.68
40.03
74
15.31
FCF yield (avg)%
14.14
16.46
15.93
18.90
18.36
20.32
18.99
16.97
18.68
18.39
28.51
18.68
18.37
89
5.57
FCF margin%
21.08
18.40
16.73
18.21
17.83
16.15
15.16
13.59
14.96
15.11
27.01
15.11
16.44
57
0.837
FCF / Net incomex
2.046
2.054
1.992
2.187
2.318
2.406
2.530
2.864
3.136
3.581
0.996
2.864
2.362
51
29.37
ROIC%
6.03
7.04
8.17
8.69
10.70
13.60
10.96
10.84
10.46
11.65
6.13
10.96
10.58
23
16.03
Return on equity%
31.36
32.68
30.69
33.17
34.09
35.49
34.30
32.04
31.54
31.34
12.17
32.04
32.36
11
27.43
Return on assets%
29.90
31.95
32.82
31.64
30.62
30.63
29.09
29.60
27.44
25.49
4.16
29.09
30.26
52
0.53
EPS¥
1.29
1.48
1.69
1.93
2.19
2.33
2.38
2.81
2.84
2.89
0.56
5.72%
8.25%
—
11.34
EPS growth%
16.20
19.18
19.39
21.26
23.47
21.27
21.36
19.04
17.63
20.19
5.53
20.19
19.79
34
0.54
Bookvalue per sh¥
0.43
0.50
0.53
0.52
0.63
0.74
0.81
0.89
0.88
0.94
0.44
8.50%
9.63%
—
1.00
FCF per share¥
0.79
0.74
0.84
0.98
1.04
1.19
1.14
1.12
1.21
1.32
1.41
4.95%
6.09%
—
0.53
Dividend per sh¥
1.00
1.04
0.97
0.97
0.93
0.98
0.92
0.94
0.96
1.00
1.91
1.49%
0.23%
—
26.11
Div yield (avg)%
1.74
3.11
5.19
5.78
2.84
3.36
5.34
4.33
5.04
2.98
12.04
4.33
3.84
82
29.79
Payout ratio%
5.34
4.72
2.47
5.43
8.34
9.03
7.09
7.61
8.88
6.70
22.87
7.61
6.89
31
1.085
Shares (diluted)B
1.098
1.135
1.276
1.409
1.400
1.436
1.506
1.433
1.307
1.397
1.111
(0.05%)
3.64%
10
15.76
Buyback yield%
18.69
19.67
19.85
22.48
20.20
19.63
21.87
21.20
23.07
25.52
12.54
21.87
20.70
55
0.661
D/E ratiox
0.871
0.902
1.036
1.113
1.244
1.465
1.467
1.459
1.560
1.476
0.747
1.467
1.352
36
2.058
Enterprise value¥B
1.686
1.604
1.713
1.627
1.792
2.010
2.147
2.079
2.207
1.968
1.617
1.89%
0.71%
17
1.639
LT debt¥B
2.079
2.194
2.145
2.148
2.376
2.385
2.153
1.942
2.108
2.087
1.952
(2.56%)
0.34%
49
Revenue
¥1.956B
7.63%
1.00×
Cost of revenue
¥994.7M
7.83%
1.02×
Operating expenses
¥406.2M
7.43%
0.98×
Goodwill & intangibles
20.64%
Spread over hurdle
(4.82%)