2.259
Revenue¥B
1.314
1.363
1.419
1.456
1.504
1.563
1.621
1.667
1.689
1.773
2.475
3.35%
3.18%
74
26.45
Revenue growth%
5.47
8.24
8.98
6.57
6.03
7.09
9.71
11.04
12.99
12.56
22.92
11.04
8.61
5
27.88
Gross margin%
10.15
7.44
8.11
8.86
11.70
12.97
15.73
18.33
18.67
17.32
22.04
17.32
12.34
54
19.03
Operating margin%
10.30
7.73
6.23
8.86
7.93
8.20
6.52
7.82
5.89
4.14
15.89
6.52
7.77
85
19.34
Net margin%
1.97
1.76
2.85
2.12
0.40
0.40
0.40
1.42
0.40
0.40
15.55
0.40
0.91
89
9.593
P/E ratio (avg)x
22.37
23.34
23.21
22.93
24.90
23.79
25.73
29.76
30.36
31.16
22.91
29.76
24.35
56
23.84
EV/EBITx
17.14
18.46
18.66
17.07
18.26
16.17
16.96
16.90
16.02
14.40
27.03
16.17
17.02
85
11.99
FCF yield (avg)%
22.50
24.27
26.98
29.29
29.72
28.56
29.16
28.55
30.83
31.16
19.40
29.16
28.86
70
12.99
FCF margin%
11.78
12.10
11.13
10.48
7.65
6.54
7.55
10.49
9.18
9.54
4.55
9.18
10.01
30
0.349
FCF / Net incomex
1.106
1.089
1.120
1.213
1.383
1.466
1.693
1.941
1.991
2.334
1.521
1.941
1.424
64
16.46
ROIC%
8.71
6.45
3.49
2.29
2.85
0.89
0.40
0.40
2.78
1.50
15.28
0.89
2.53
77
19.72
Return on equity%
24.84
26.89
27.77
26.18
25.78
23.21
21.86
23.77
22.13
21.60
24.93
22.13
24.31
75
26.32
Return on assets%
1.92
1.49
0.40
0.63
0.40
0.40
0.40
3.28
5.41
3.47
14.76
3.28
1.06
51
0.40
EPS¥
0.41
0.41
0.45
0.43
0.42
0.47
0.50
0.54
0.52
0.61
0.43
7.97%
4.25%
—
13.22
EPS growth%
23.74
21.68
23.58
23.90
26.21
27.58
28.85
29.81
31.15
32.22
27.63
29.81
26.89
51
0.29
Bookvalue per sh¥
1.41
1.50
1.72
1.67
1.65
1.92
1.98
2.22
2.59
2.55
1.15
9.12%
7.55%
—
1.53
FCF per share¥
0.72
0.82
0.79
0.82
0.75
0.74
0.75
0.70
0.70
0.65
0.44
(2.87%)
(1.55%)
—
1.40
Dividend per sh¥
0.24
0.28
0.30
0.35
0.36
0.43
0.43
0.51
0.54
0.60
0.83
10.86%
10.31%
—
24.14
Div yield (avg)%
2.59
3.73
0.95
0.40
0.40
0.40
0.40
0.40
2.08
0.40
21.03
0.40
0.40
11
4.89
Payout ratio%
19.02
19.60
22.47
20.13
21.89
19.36
17.65
16.97
19.24
19.08
9.41
19.08
19.30
14
623.4
Shares (diluted)M
803.5
758.4
835.9
827.8
882.5
969.6
901.2
956.7
897.1
836.2
649.7
(1.07%)
0.93%
80
17.83
Buyback yield%
7.87
9.62
8.02
6.44
4.76
2.06
4.07
2.60
3.03
4.21
5.19
3.03
4.48
24
1.446
D/E ratiox
0.367
0.363
0.346
0.375
0.417
0.417
0.433
0.492
0.521
0.504
0.812
0.492
0.417
83
0.910
Enterprise value¥B
0.823
0.823
0.822
0.798
0.832
0.829
0.800
0.845
0.873
0.743
1.748
(2.24%)
(1.49%)
45
1.323
LT debt¥B
2.488
2.586
2.586
2.669
2.753
2.601
2.417
2.694
2.979
3.169
0.743
2.86%
1.75%
73
Revenue
¥1.773B
3.18%
1.00×
Cost of revenue
¥962.8M
3.06%
0.99×
Operating expenses
¥423.1M
3.72%
1.05×
Goodwill & intangibles
21.13%
Spread over hurdle
(3.89%)