1.254
Revenue¥B
1.082
1.093
1.086
1.102
1.128
1.167
1.196
1.226
1.278
1.273
1.300
2.46%
2.03%
8
4.20
Revenue growth%
12.65
11.41
8.72
9.71
8.24
9.52
11.43
10.93
13.07
12.94
28.75
11.43
11.17
47
6.20
Gross margin%
7.94
5.05
2.63
4.89
6.93
5.14
5.87
6.62
4.39
1.47
18.94
5.14
5.10
86
9.96
Operating margin%
26.54
28.68
25.96
26.43
24.34
25.79
28.47
26.61
24.33
25.74
12.59
25.79
26.19
19
12.13
Net margin%
9.24
8.20
8.03
8.84
8.48
5.79
6.40
6.51
3.90
1.64
8.88
5.79
7.27
58
21.58
P/E ratio (avg)x
18.80
17.52
16.16
16.46
17.10
15.21
14.69
15.03
14.24
15.64
34.48
15.03
15.90
43
24.61
EV/EBITx
27.94
25.99
25.08
23.57
21.54
22.23
24.65
25.42
25.75
23.02
19.26
24.65
24.87
90
6.97
FCF yield (avg)%
4.48
4.43
7.34
4.52
6.18
4.17
2.29
0.48
0.40
2.37
17.10
2.29
4.30
16
24.56
FCF margin%
32.33
33.99
33.62
36.34
36.83
39.61
39.65
39.47
40.20
38.02
16.00
39.61
37.42
40
1.396
FCF / Net incomex
1.526
1.723
1.931
1.787
1.640
1.654
1.608
1.790
1.747
1.672
1.216
1.672
1.698
85
5.09
ROIC%
19.28
18.40
16.13
17.35
16.28
14.54
16.21
16.26
17.94
18.11
12.02
16.26
16.81
86
26.07
Return on equity%
26.08
26.61
25.81
26.39
28.93
28.72
26.06
24.42
26.82
29.00
28.57
26.82
26.50
6
8.55
Return on assets%
1.22
1.00
2.74
3.58
1.90
3.18
2.20
1.95
3.92
1.63
4.49
2.20
2.08
63
0.07
EPS¥
0.31
0.33
0.37
0.40
0.41
0.48
0.49
0.54
0.54
0.59
0.07
7.51%
7.71%
—
13.10
EPS growth%
9.39
7.86
8.78
9.16
9.39
10.51
12.79
13.33
12.76
13.43
24.58
12.79
9.95
86
0.26
Bookvalue per sh¥
0.18
0.18
0.16
0.16
0.17
0.16
0.17
0.18
0.20
0.23
0.32
5.50%
3.84%
—
0.33
FCF per share¥
0.32
0.36
0.38
0.40
0.47
0.47
0.53
0.62
0.72
0.84
0.28
12.27%
10.86%
—
0.07
Dividend per sh¥
0.09
0.08
0.09
0.08
0.08
0.09
0.10
0.11
0.12
0.12
0.22
8.47%
3.55%
—
22.39
Div yield (avg)%
22.36
19.62
17.21
17.59
19.19
16.53
13.80
12.22
9.81
11.65
25.61
12.22
16.87
26
27.12
Payout ratio%
9.83
9.60
7.98
7.39
9.14
8.45
6.39
7.92
6.75
9.48
23.54
7.92
8.22
19
1.698
Shares (diluted)B
2.467
2.440
2.410
2.295
2.323
2.354
2.374
2.722
2.751
2.976
1.638
5.07%
2.97%
40
9.63
Buyback yield%
16.94
16.83
19.53
22.51
22.46
23.71
23.25
20.28
20.33
17.58
13.86
20.33
20.30
75
1.794
D/E ratiox
1.817
1.981
1.981
2.181
2.432
2.850
2.996
3.519
4.112
4.856
1.674
3.519
2.641
86
0.116
Enterprise value¥B
1.362
1.381
1.455
1.718
1.829
1.851
2.108
2.174
2.445
2.884
0.471
9.54%
7.81%
11
0.601
LT debt¥B
0.914
0.999
0.976
0.993
0.934
1.025
1.023
1.035
1.011
0.954
0.141
0.42%
1.60%
19
Revenue
¥1.273B
2.03%
1.00×
Cost of revenue
¥642.8M
1.80%
0.98×
Operating expenses
¥301.3M
2.42%
1.04×
Goodwill & intangibles
16.73%
Cash and investments
14.17%
Spread over hurdle
21.88%