0.881
Revenue¥B
1.159
1.239
1.313
1.412
1.488
1.579
1.700
1.814
1.903
2.046
0.941
6.57%
6.57%
31
23.99
Revenue growth%
18.94
17.80
16.79
14.59
17.20
16.43
14.51
13.37
13.50
12.06
12.68
13.50
15.51
6
27.65
Gross margin%
32.42
32.64
31.64
32.37
33.83
36.24
36.68
37.28
35.96
35.52
22.35
36.24
34.67
65
20.99
Operating margin%
19.89
21.38
21.30
20.55
23.34
20.58
18.10
16.37
16.88
18.99
11.31
18.10
20.22
56
19.36
Net margin%
16.69
19.40
22.15
25.08
25.93
28.71
30.14
27.20
29.78
31.54
24.48
29.78
26.56
64
22.51
P/E ratio (avg)x
10.11
10.88
10.99
11.11
11.64
10.81
11.44
11.64
12.24
10.46
18.32
11.44
11.05
71
37.31
EV/EBITx
8.443
7.518
8.175
7.088
6.487
6.068
6.396
6.476
6.570
6.102
32.32
6.396
6.529
44
2.39
FCF yield (avg)%
14.57
16.10
17.36
20.34
19.87
22.14
20.45
19.70
16.97
17.05
10.94
19.70
18.53
74
15.19
FCF margin%
4.28
6.42
3.54
2.26
4.00
5.12
6.73
8.97
9.36
8.84
7.79
8.84
5.77
56
0.992
FCF / Net incomex
0.501
0.500
0.551
0.522
0.521
0.561
0.604
0.645
0.737
0.693
0.349
0.645
0.556
7
10.33
ROIC%
18.23
16.29
13.72
16.24
13.67
12.76
13.32
12.11
9.79
10.55
22.42
12.11
13.49
73
20.27
Return on equity%
10.05
9.19
11.25
9.57
10.41
10.05
11.85
10.89
10.08
11.34
9.71
10.89
10.24
67
27.63
Return on assets%
32.22
29.93
28.78
30.22
32.67
32.27
30.41
29.42
28.01
30.97
27.48
30.41
30.31
34
0.24
EPS¥
0.09
0.10
0.11
0.12
0.11
0.12
0.12
0.11
0.12
0.13
0.25
3.38%
2.67%
—
26.30
EPS growth%
13.05
10.15
9.19
7.63
7.48
9.41
10.91
8.76
11.36
11.20
15.42
10.91
9.78
91
0.19
Bookvalue per sh¥
0.57
0.55
0.65
0.64
0.73
0.87
0.87
0.94
1.12
1.18
0.25
9.93%
9.31%
—
0.09
FCF per share¥
0.45
0.47
0.48
0.51
0.51
0.56
0.56
0.59
0.57
0.61
0.29
3.59%
2.67%
—
0.34
Dividend per sh¥
0.36
0.36
0.35
0.32
0.32
0.31
0.30
0.31
0.33
0.30
0.51
(1.07%)
(2.95%)
—
19.15
Div yield (avg)%
19.02
21.34
18.99
18.39
17.12
18.61
17.13
18.23
21.22
23.31
26.59
18.61
18.80
55
26.21
Payout ratio%
3.62
4.61
2.36
2.24
0.40
0.40
0.40
0.40
1.83
3.83
20.27
0.40
2.04
11
1.872
Shares (diluted)B
2.181
2.066
2.015
1.873
1.825
1.678
1.889
1.780
1.872
1.862
1.875
0.40%
(0.49%)
81
26.13
Buyback yield%
16.09
18.17
15.44
14.75
14.22
14.92
16.13
15.77
12.79
9.92
7.79
14.92
15.18
66
0.734
D/E ratiox
0.166
0.179
0.175
0.165
0.145
0.160
0.151
0.151
0.145
0.140
1.447
0.151
0.156
67
1.506
Enterprise value¥B
1.152
1.167
1.185
1.135
1.023
0.953
0.970
0.885
0.858
0.824
0.620
(4.23%)
(4.42%)
35
820.9
LT debt¥M
600.7
688.0
644.9
680.8
742.8
805.8
863.7
905.9
843.2
830.7
681.7
2.26%
2.83%
58
Revenue
¥2.046B
6.57%
1.00×
Cost of revenue
¥1.067B
7.06%
1.05×
Operating expenses
¥363.3M
5.72%
0.92×
Cash and investments
18.03%
Goodwill & intangibles
15.93%
Spread over hurdle
10.07%