0.653
Revenue¥B
1.049
1.101
1.151
1.169
1.237
1.275
1.315
1.341
1.400
1.436
0.714
3.03%
3.36%
6
12.69
Revenue growth%
11.53
13.02
13.57
10.91
10.50
11.39
13.19
15.13
18.10
18.05
27.09
15.13
13.10
58
2.86
Gross margin%
21.34
19.24
21.90
21.93
23.39
22.07
24.53
23.50
25.86
28.69
13.11
24.53
22.73
65
9.43
Operating margin%
22.10
23.02
22.59
22.21
20.16
18.97
21.35
23.24
20.53
21.78
9.20
21.35
21.94
55
23.79
Net margin%
5.04
5.08
6.90
6.62
5.33
4.17
2.96
0.66
2.33
0.40
17.21
2.33
4.60
75
9.617
P/E ratio (avg)x
50.55
53.01
52.21
51.71
56.32
60.34
67.61
67.86
77.25
73.90
7.336
67.86
58.33
60
24.91
EV/EBITx
47.66
45.81
50.12
56.54
59.57
57.58
63.58
72.84
83.47
87.43
6.428
72.84
58.58
46
20.19
FCF yield (avg)%
16.69
18.38
20.65
18.98
16.00
18.01
19.47
17.50
16.45
17.13
26.96
17.50
17.75
67
10.46
FCF margin%
0.95
3.37
0.49
2.29
3.54
6.20
5.03
5.89
5.83
5.69
24.88
5.83
4.29
76
1.142
FCF / Net incomex
0.355
0.393
0.421
0.403
0.434
0.430
0.505
0.576
0.567
0.548
1.275
0.548
0.432
42
7.63
ROIC%
18.90
18.50
18.48
19.15
20.08
19.11
20.94
23.54
24.09
21.43
26.74
21.43
19.62
34
11.74
Return on equity%
0.48
0.40
3.03
1.71
0.40
0.40
2.17
1.88
0.53
3.29
9.86
1.88
1.12
56
17.72
Return on assets%
12.86
12.77
13.51
12.85
11.80
12.33
13.79
14.32
13.38
15.60
20.57
13.79
13.12
28
1.35
EPS¥
0.59
0.60
0.57
0.49
0.50
0.52
0.48
0.43
0.45
0.39
1.44
(4.75%)
(3.81%)
—
4.97
EPS growth%
8.79
10.88
10.13
12.42
13.83
12.34
9.40
11.92
9.51
7.99
15.06
9.51
10.50
73
0.89
Bookvalue per sh¥
4.06
4.24
4.93
4.71
5.21
5.61
5.91
6.87
6.51
6.51
0.95
4.53%
5.37%
—
0.65
FCF per share¥
4.43
4.28
4.95
5.47
6.34
6.06
6.80
7.59
7.24
7.90
2.15
4.51%
7.73%
—
0.98
Dividend per sh¥
2.28
2.47
2.58
2.23
2.02
1.97
2.05
1.88
1.79
1.74
1.55
(2.86%)
(3.09%)
—
8.90
Div yield (avg)%
16.12
18.35
19.78
19.15
21.13
19.49
16.79
16.82
19.59
21.25
7.76
19.49
19.32
15
13.86
Payout ratio%
36.02
33.65
32.72
35.25
32.32
30.31
29.90
26.92
29.31
31.05
6.19
29.90
31.69
47
243.5
Shares (diluted)M
205.6
197.0
203.2
222.5
236.1
253.3
230.1
241.1
241.5
223.0
241.6
(1.14%)
(0.36%)
30
24.73
Buyback yield%
16.73
18.31
18.32
16.50
15.71
14.22
16.07
16.27
13.88
11.31
8.55
14.22
16.17
67
0.215
D/E ratiox
2.330
2.276
2.414
2.425
2.385
2.559
2.693
3.167
3.264
3.588
0.242
3.167
2.492
59
0.780
Enterprise value¥B
2.258
2.268
2.354
2.440
2.731
3.104
3.182
3.457
4.022
4.194
0.899
8.96%
7.18%
67
306.1
LT debt¥M
347.1
364.3
342.3
366.3
340.0
320.1
341.4
308.5
269.8
258.0
925.0
(5.37%)
(4.20%)
15
Revenue
¥1.436B
3.36%
1.00×
Cost of revenue
¥768.0M
3.39%
1.00×
Operating expenses
¥329.3M
3.04%
0.97×
Goodwill & intangibles
17.57%
Spread over hurdle
31.70%