8.140
Revenue¥B
5.177
5.630
5.987
6.380
6.868
7.429
7.969
8.776
9.357
10.16
8.499
8.15%
7.90%
57
9.20
Revenue growth%
22.32
24.28
21.40
20.73
20.36
23.30
24.94
22.91
22.60
25.33
12.33
23.30
22.76
83
28.57
Gross margin%
18.09
20.67
19.28
19.12
20.55
18.32
20.01
18.35
20.27
17.96
6.86
18.35
19.20
53
7.09
Operating margin%
3.60
3.18
0.96
1.19
2.20
3.77
3.62
4.42
2.76
2.59
19.98
3.62
2.97
47
9.66
Net margin%
19.20
18.20
19.14
19.90
22.34
24.66
23.61
23.39
21.98
20.08
15.86
23.39
21.03
13
20.72
P/E ratio (avg)x
18.23
19.36
19.99
17.06
17.84
15.68
13.79
14.12
12.66
13.05
19.29
13.79
16.37
28
14.23
EV/EBITx
30.68
29.74
31.81
34.06
32.83
30.11
32.60
30.23
30.69
28.77
31.13
30.23
30.69
73
10.15
FCF yield (avg)%
6.66
8.27
9.53
9.32
11.34
8.81
9.37
11.56
10.19
12.13
16.76
10.19
9.45
61
26.43
FCF margin%
13.34
14.20
14.75
15.16
15.74
12.80
12.90
15.38
13.33
12.35
7.94
12.90
13.77
31
1.751
FCF / Net incomex
1.447
1.613
1.835
1.778
2.061
2.486
2.484
2.452
2.583
2.592
1.389
2.486
2.257
9
27.00
ROIC%
24.09
23.31
26.03
27.09
25.19
24.03
22.93
21.52
19.36
16.69
11.26
21.52
23.67
39
11.36
Return on equity%
6.41
7.22
5.56
7.11
5.38
2.74
3.61
3.33
0.66
0.40
6.39
2.74
4.50
84
7.05
Return on assets%
18.41
19.55
21.53
22.24
24.73
26.66
24.07
26.79
25.23
25.48
2.82
25.48
24.40
22
0.31
EPS¥
0.32
0.30
0.34
0.36
0.34
0.35
0.37
0.36
0.32
0.35
0.33
0.39%
0.99%
—
20.89
EPS growth%
5.32
4.72
2.22
3.57
3.68
5.04
5.68
3.14
3.47
1.58
17.06
3.47
3.63
91
0.24
Bookvalue per sh¥
0.51
0.50
0.52
0.58
0.57
0.59
0.58
0.58
0.58
0.57
0.13
0.07%
0.68%
—
0.49
FCF per share¥
0.46
0.50
0.51
0.45
0.49
0.50
0.49
0.48
0.43
0.37
0.51
(5.28%)
(1.35%)
—
0.55
Dividend per sh¥
0.31
0.35
0.42
0.43
0.41
0.48
0.49
0.52
0.51
0.49
0.27
3.58%
5.35%
—
15.41
Div yield (avg)%
5.09
6.65
3.80
5.20
5.97
4.01
3.44
1.24
4.05
4.02
13.99
4.01
4.03
18
22.02
Payout ratio%
2.68
4.06
1.75
0.40
2.04
3.86
3.49
5.61
6.86
6.61
25.47
5.61
3.68
45
7.868
Shares (diluted)B
12.17
13.29
12.81
13.73
15.03
17.46
19.27
21.34
24.60
27.10
8.011
12.52%
9.67%
13
20.56
Buyback yield%
16.47
17.41
19.53
22.20
19.35
17.85
19.95
17.32
18.37
17.00
19.69
17.85
18.11
22
1.089
D/E ratiox
0.807
0.744
0.768
0.797
0.715
0.662
0.680
0.756
0.764
0.783
1.451
0.756
0.760
42
5.590
Enterprise value¥B
6.616
7.158
8.497
9.784
9.623
10.84
11.96
12.02
13.46
15.95
10.47
10.63%
8.92%
30
7.106
LT debt¥B
6.759
6.277
5.789
5.258
5.211
5.212
5.362
5.909
6.182
6.227
2.073
3.63%
(1.90%)
32
Revenue
¥10.16B
7.90%
1.00×
Cost of revenue
¥4.741B
7.88%
1.00×
Operating expenses
¥1.984B
7.74%
0.99×
Cash and investments
22.79%
Spread over hurdle
15.25%