22.50
Revenue¥B
44.38
45.53
46.90
48.51
50.76
52.51
54.32
54.71
54.64
55.46
23.67
1.79%
2.68%
46
13.45
Revenue growth%
20.67
18.96
18.24
17.08
15.37
13.15
14.09
15.78
17.56
16.64
14.66
15.78
16.86
10
20.90
Gross margin%
29.47
29.98
29.17
29.27
32.10
34.82
33.82
34.39
37.16
34.44
28.19
34.44
32.96
76
28.02
Operating margin%
24.56
24.31
22.55
21.09
23.36
20.78
22.92
22.27
24.53
23.47
17.48
22.92
23.14
8
15.59
Net margin%
11.52
13.12
15.34
16.59
16.79
19.30
21.42
19.13
17.97
19.14
5.12
19.14
17.38
29
37.26
P/E ratio (avg)x
42.13
47.62
54.21
64.00
61.45
69.49
70.80
71.12
76.66
76.37
8.815
71.12
66.74
18
10.11
EV/EBITx
15.62
14.78
13.26
13.65
14.96
13.79
13.89
13.48
13.50
12.07
28.03
13.50
13.72
10
27.70
FCF yield (avg)%
24.62
22.55
21.84
19.73
22.40
21.56
21.58
24.37
21.97
23.28
23.40
21.97
22.19
65
15.64
FCF margin%
7.19
7.28
9.35
10.93
9.74
12.05
9.76
11.03
13.01
13.56
19.22
12.05
10.35
44
0.969
FCF / Net incomex
0.597
0.628
0.591
0.549
0.631
0.685
0.758
0.828
0.798
0.783
1.014
0.783
0.658
83
27.42
ROIC%
13.14
11.19
8.19
6.57
5.89
3.72
1.57
3.60
5.37
2.52
20.88
3.60
5.63
67
9.80
Return on equity%
16.18
17.94
17.40
18.25
20.51
19.00
21.04
21.56
21.80
19.76
9.60
21.04
19.38
10
5.97
Return on assets%
0.40
2.52
5.49
3.69
3.15
3.36
6.20
5.75
3.97
3.07
20.31
3.97
3.53
71
0.08
EPS¥
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.09
(1.78%)
(3.59%)
—
24.57
EPS growth%
2.31
3.34
0.94
1.93
0.83
0.40
2.55
3.38
4.56
6.31
19.24
3.38
2.43
88
0.04
Bookvalue per sh¥
0.16
0.15
0.18
0.18
0.21
0.23
0.24
0.26
0.29
0.33
0.21
9.38%
7.30%
—
0.12
FCF per share¥
0.15
0.15
0.16
0.17
0.18
0.18
0.19
0.22
0.24
0.23
0.20
4.28%
3.32%
—
0.12
Dividend per sh¥
0.17
0.17
0.15
0.15
0.17
0.18
0.17
0.18
0.19
0.21
0.20
4.43%
2.13%
—
19.74
Div yield (avg)%
4.36
2.23
0.40
0.40
0.58
3.10
2.15
0.40
1.22
2.34
11.80
2.15
1.69
95
10.80
Payout ratio%
24.82
24.75
22.81
25.44
26.31
26.18
26.18
27.90
24.93
24.89
15.29
26.18
25.19
30
39.77
Shares (diluted)B
30.06
29.25
28.86
24.58
23.12
20.47
18.38
16.66
17.96
19.09
39.17
(3.76%)
(3.82%)
69
22.76
Buyback yield%
26.35
24.50
26.51
26.50
24.75
21.88
22.37
20.32
18.00
18.54
27.22
20.32
23.43
78
0.435
D/E ratiox
0.737
0.781
0.797
0.757
0.755
0.764
0.705
0.767
0.791
0.848
0.705
0.767
0.766
75
12.91
Enterprise value¥B
14.76
15.14
15.40
14.97
15.74
14.89
14.05
15.39
17.32
16.58
38.06
1.06%
1.66%
37
36.22
LT debt¥B
43.03
46.94
49.35
50.21
51.93
53.21
49.96
46.99
51.83
50.28
2.725
(0.64%)
0.76%
39
Revenue
¥55.46B
2.68%
1.00×
Cost of revenue
¥38.77B
3.00%
1.03×
Operating expenses
¥9.765B
2.45%
0.98×
Goodwill & intangibles
20.32%
Spread over hurdle
(0.37%)