0.080
Revenue¥B
0.791
0.829
0.867
0.900
0.963
0.991
1.061
1.129
1.199
1.228
0.084
4.98%
4.80%
38
15.05
Revenue growth%
25.13
25.36
24.80
27.28
24.55
25.59
26.08
24.74
26.89
27.83
11.38
26.08
25.47
50
26.78
Gross margin%
11.05
12.00
13.20
15.04
16.29
15.57
15.21
17.90
16.11
18.27
3.36
16.11
15.39
30
27.73
Operating margin%
19.73
19.51
17.34
19.30
19.24
17.30
16.53
17.69
17.54
17.22
28.65
17.30
17.62
7
8.62
Net margin%
0.40
0.40
0.40
0.40
3.05
2.51
2.16
0.40
0.40
1.34
20.19
1.34
0.40
29
26.00
P/E ratio (avg)x
29.06
27.80
28.10
31.38
29.55
29.24
30.73
31.93
36.03
34.72
28.33
31.93
30.14
54
32.35
EV/EBITx
22.50
20.64
17.96
17.23
18.47
17.44
15.59
14.18
12.83
11.71
8.289
14.18
17.33
89
2.40
FCF yield (avg)%
17.80
15.96
16.54
19.42
20.89
23.24
25.63
24.13
26.14
25.47
19.91
25.47
22.07
63
2.09
FCF margin%
7.29
8.74
5.92
3.25
2.14
0.40
0.40
1.47
0.40
0.40
18.77
0.40
1.80
44
1.244
FCF / Net incomex
0.382
0.448
0.457
0.479
0.542
0.641
0.742
0.739
0.840
0.880
0.167
0.742
0.591
57
26.87
ROIC%
16.27
14.53
15.68
13.87
15.59
16.30
15.22
16.32
18.23
17.72
3.18
16.32
15.97
22
7.95
Return on equity%
9.96
10.97
8.26
10.71
11.49
13.76
14.08
12.26
12.82
12.37
27.86
12.82
11.88
57
9.28
Return on assets%
26.62
23.97
22.67
22.03
22.60
22.92
25.37
25.41
27.40
28.40
21.43
25.41
24.67
63
35.48
EPS¥
52.43
50.93
47.37
45.62
49.79
44.03
47.59
42.17
43.72
40.72
36.36
(3.94%)
(3.57%)
—
15.48
EPS growth%
34.54
35.70
36.65
36.76
35.74
34.17
35.72
38.59
40.41
42.46
13.23
38.59
36.19
34
19.43
Bookvalue per sh¥
27.23
27.50
26.41
27.36
24.25
24.59
23.53
24.80
24.87
22.47
66.86
(1.51%)
(2.91%)
—
51.15
FCF per share¥
75.47
88.31
95.57
111.43
128.03
132.80
128.39
149.29
147.63
147.09
38.85
2.81%
6.77%
—
26.49
Dividend per sh¥
85.19
93.13
98.13
102.04
117.29
116.78
113.95
121.06
129.81
127.24
65.85
1.64%
5.80%
—
29.31
Div yield (avg)%
11.64
9.36
11.60
14.38
13.31
11.51
12.93
11.88
10.69
11.00
5.62
11.51
11.62
62
3.72
Payout ratio%
3.89
3.46
5.45
2.66
0.40
0.40
0.40
1.04
2.95
4.35
19.61
1.04
2.81
35
15.40
Shares (diluted)M
15.45
16.82
17.03
18.95
18.21
19.61
19.68
18.83
19.81
20.61
15.24
2.52%
2.29%
46
27.50
Buyback yield%
14.62
14.13
15.89
16.65
14.96
13.82
15.72
18.40
20.96
22.92
20.62
18.40
15.80
37
1.068
D/E ratiox
0.913
0.870
0.827
0.754
0.790
0.832
0.759
0.833
0.849
0.856
1.626
0.833
0.832
39
355.1
Enterprise value¥M
370.0
384.8
331.9
281.1
274.2
260.3
231.3
217.2
213.4
196.2
876.4
(6.48%)
(7.39%)
54
0.976
LT debt¥B
0.814
0.819
0.749
0.801
0.767
0.707
0.760
0.776
0.835
0.922
1.073
3.76%
(0.02%)
82
Revenue
¥1.228B
4.80%
1.00×
Cost of revenue
¥690.9M
4.53%
0.97×
Operating expenses
¥138.9M
5.53%
1.07×
Goodwill & intangibles
18.23%
Spread over hurdle
26.59%