0.095
Revenue¥B
1.774
1.798
1.799
1.819
1.792
1.848
1.885
1.897
1.954
1.955
0.102
1.77%
0.90%
29
15.09
Revenue growth%
5.49
5.56
4.85
5.26
6.21
6.28
3.82
1.58
1.04
1.20
23.14
1.58
5.06
76
27.73
Gross margin%
11.68
11.37
12.24
14.00
14.61
13.60
15.28
14.80
15.03
16.91
4.00
15.03
14.31
46
28.78
Operating margin%
2.36
3.20
3.13
0.60
0.40
0.40
0.40
0.40
0.40
3.03
9.93
0.40
0.50
58
23.07
Net margin%
24.92
23.82
23.53
20.89
21.31
23.25
20.54
19.47
21.87
21.05
2.67
21.05
21.59
45
16.47
P/E ratio (avg)x
30.61
27.95
28.34
28.50
28.73
27.15
27.15
23.36
22.64
20.36
8.984
23.36
27.55
57
21.93
EV/EBITx
22.59
23.37
22.66
23.53
23.43
25.18
28.45
28.35
27.64
28.62
8.406
28.35
24.36
61
5.28
FCF yield (avg)%
36.32
35.98
36.69
35.48
35.11
34.12
35.48
38.43
39.62
41.59
8.29
38.43
36.15
13
13.25
FCF margin%
17.03
17.99
19.82
20.68
20.43
22.05
23.52
20.71
22.61
22.33
14.36
22.33
20.70
87
1.405
FCF / Net incomex
1.516
1.346
1.283
1.385
1.436
1.385
1.423
1.435
1.582
1.550
0.450
1.435
1.429
57
11.77
ROIC%
22.44
24.15
22.93
23.50
26.46
27.99
28.42
28.04
28.60
25.75
15.38
28.04
26.11
10
16.10
Return on equity%
19.77
21.51
22.18
21.47
22.53
19.60
16.67
17.30
16.77
16.79
22.34
16.79
19.68
31
16.67
Return on assets%
0.40
0.40
3.06
4.76
5.89
6.27
4.25
6.16
9.10
8.10
21.36
6.27
5.32
49
4.57
EPS¥
5.90
5.76
5.73
5.53
5.98
5.46
5.81
5.41
5.92
5.45
4.82
(1.84%)
(0.60%)
—
28.61
EPS growth%
16.60
14.91
12.38
9.96
12.38
13.20
14.47
16.67
17.89
20.53
19.47
16.67
14.69
39
1.26
Bookvalue per sh¥
6.67
6.55
7.31
7.85
7.94
7.46
8.33
8.44
8.65
8.58
3.48
1.58%
3.83%
—
4.25
FCF per share¥
5.71
6.65
6.75
6.84
6.75
7.57
7.92
9.30
11.02
11.67
1.64
11.56%
9.10%
—
1.55
Dividend per sh¥
4.84
5.34
4.70
4.09
4.12
4.00
4.31
4.55
4.49
4.22
1.96
0.48%
(1.58%)
—
14.26
Div yield (avg)%
4.50
6.03
4.52
2.45
0.95
0.40
1.81
2.79
0.40
2.23
20.62
1.81
2.34
22
9.87
Payout ratio%
18.68
19.85
21.81
18.96
20.95
20.90
18.05
19.35
20.39
19.49
29.15
19.49
19.67
48
162.8
Shares (diluted)M
247.5
284.9
307.8
350.9
333.2
337.7
358.7
393.9
383.4
367.8
163.4
2.00%
5.75%
44
19.62
Buyback yield%
18.90
20.34
17.98
18.07
16.79
15.20
17.33
15.29
14.97
16.20
14.31
15.29
17.06
75
0.258
D/E ratiox
1.228
1.289
1.250
1.175
1.130
1.017
0.982
0.941
0.985
0.997
1.663
0.985
1.074
34
835.3
Enterprise value¥M
109.2
104.5
108.8
100.4
114.2
124.1
138.2
130.9
131.9
133.2
898.2
3.13%
2.21%
51
0.921
LT debt¥B
1.328
1.270
1.503
1.471
1.595
1.517
1.571
1.535
1.469
1.391
1.149
(2.69%)
0.77%
82
Revenue
¥1.955B
0.90%
1.00×
Cost of revenue
¥1.235B
0.83%
0.99×
Operating expenses
¥197.6M
1.79%
1.09×
Goodwill & intangibles
17.64%
Cash and investments
16.28%
Spread over hurdle
(0.34%)