0.985
Revenue¥B
0.580
0.614
0.634
0.675
0.703
0.753
0.812
0.874
0.912
0.975
1.021
6.75%
5.80%
92
21.81
Revenue growth%
7.17
9.00
6.55
8.19
8.74
8.61
7.22
8.83
10.43
10.91
21.38
8.83
8.67
63
10.02
Gross margin%
22.25
21.56
19.37
21.47
24.21
23.57
21.96
19.72
17.14
19.92
23.19
19.92
21.52
83
12.57
Operating margin%
22.27
22.25
19.41
21.25
19.31
18.18
19.31
20.51
20.30
21.10
9.59
20.30
20.40
38
12.37
Net margin%
3.17
4.21
5.42
2.47
4.24
4.41
7.27
8.89
8.49
8.86
28.52
8.49
4.91
10
37.36
P/E ratio (avg)x
9.704
9.550
10.82
12.07
13.59
14.73
16.30
15.22
17.03
17.41
15.25
16.30
14.16
58
28.61
EV/EBITx
13.88
13.25
12.89
11.44
11.83
10.67
10.69
9.302
9.915
9.318
6.836
9.915
11.07
14
19.58
FCF yield (avg)%
7.43
10.05
8.85
10.48
8.13
5.40
3.39
5.69
6.38
3.47
20.19
5.40
6.90
51
3.35
FCF margin%
25.45
25.81
26.50
25.58
24.88
27.40
26.77
24.63
26.29
27.80
16.89
26.77
26.05
32
0.811
FCF / Net incomex
1.338
1.318
1.245
1.165
1.203
1.157
1.221
1.105
1.221
1.388
0.329
1.221
1.221
16
12.20
ROIC%
23.07
24.49
24.00
22.93
23.90
26.61
25.48
25.32
24.60
24.11
14.82
25.32
24.30
58
29.59
Return on equity%
4.06
5.98
6.03
8.90
6.45
6.27
7.04
9.15
6.40
3.80
16.07
6.40
6.34
27
23.25
Return on assets%
0.40
0.40
0.40
3.01
1.70
0.76
0.40
0.40
0.40
0.40
28.72
0.40
0.40
23
30.30
EPS¥
44.02
48.21
48.67
56.04
57.45
66.55
65.65
65.80
71.61
74.93
32.99
5.46%
6.96%
—
25.39
EPS growth%
6.61
6.93
6.91
9.05
10.48
9.93
11.35
11.07
8.08
9.75
20.87
9.93
9.40
64
19.10
Bookvalue per sh¥
34.88
31.60
28.26
30.23
30.76
27.09
24.51
24.24
24.96
24.94
27.22
(4.10%)
(3.73%)
—
29.72
FCF per share¥
40.94
44.57
52.67
60.78
68.83
80.26
84.69
86.62
94.70
102.54
36.42
8.30%
9.38%
—
27.47
Dividend per sh¥
27.26
31.18
34.78
34.72
33.50
33.79
32.07
30.08
31.83
30.06
16.77
(2.15%)
0.36%
—
23.27
Div yield (avg)%
25.86
26.18
25.84
25.80
23.08
24.85
27.34
25.35
26.65
26.97
4.28
26.65
25.85
40
29.51
Payout ratio%
0.40
0.40
0.40
0.40
2.25
4.86
2.57
0.60
0.40
2.71
4.66
2.57
0.50
31
7.650
Shares (diluted)M
7.831
6.981
7.099
7.300
7.447
7.012
6.451
6.765
6.634
5.947
7.611
(4.40%)
(2.37%)
16
12.58
Buyback yield%
23.44
25.58
27.19
29.75
27.07
29.46
26.55
26.50
26.41
27.80
14.10
26.55
26.81
40
1.207
D/E ratiox
1.377
1.281
1.384
1.531
1.640
1.598
1.707
1.681
1.645
1.604
0.123
1.645
1.601
40
0.061
Enterprise value¥B
1.226
1.352
1.388
1.450
1.298
1.440
1.488
1.472
1.580
1.705
0.564
5.60%
2.98%
61
1,156
LT debt¥M
461.5
490.4
473.6
402.6
346.7
327.1
344.9
306.6
282.3
278.6
377.1
(4.28%)
(5.65%)
87
Revenue
¥975.1M
5.80%
1.00×
Cost of revenue
¥656.9M
5.83%
1.00×
Operating expenses
¥118.2M
5.80%
1.00×
Spread over hurdle
(5.21%)