5.447
Revenue¥B
3.564
3.778
4.022
4.345
4.702
5.119
5.534
5.806
6.222
6.691
5.606
7.31%
7.22%
9
19.40
Revenue growth%
16.11
16.08
15.39
15.57
16.75
19.60
20.87
20.13
22.79
21.53
22.69
20.87
18.18
74
17.47
Gross margin%
14.20
16.83
14.53
12.20
14.86
16.40
15.33
17.01
19.40
18.38
20.93
17.01
15.87
16
4.89
Operating margin%
24.96
22.24
21.93
20.88
19.68
20.95
19.30
16.91
14.78
16.72
16.82
16.91
20.28
16
9.42
Net margin%
2.68
3.55
6.10
4.24
4.03
1.28
0.40
2.12
2.09
0.40
26.09
1.28
2.40
82
27.47
P/E ratio (avg)x
23.37
26.19
30.90
34.47
39.76
38.24
35.99
34.79
33.20
31.62
17.01
34.79
33.83
32
15.33
EV/EBITx
59.77
65.31
70.60
75.27
78.61
76.55
82.79
87.56
95.62
107.0
18.87
87.56
77.58
59
27.61
FCF yield (avg)%
0.45
0.40
1.84
3.62
1.64
3.37
1.18
0.40
0.65
0.40
29.23
0.65
0.92
20
20.56
FCF margin%
13.23
13.29
15.92
16.86
15.12
14.01
15.31
14.36
16.83
15.83
11.94
15.31
15.22
31
0.588
FCF / Net incomex
1.406
1.617
1.878
1.858
2.047
2.380
2.608
2.462
2.457
2.590
1.219
2.462
2.213
24
14.39
ROIC%
26.58
25.46
27.55
26.61
28.37
28.84
28.49
27.42
27.22
26.86
23.46
27.42
27.32
12
14.76
Return on equity%
23.78
26.39
28.16
26.28
27.78
30.73
29.86
32.01
31.50
33.20
5.64
31.50
29.01
64
18.21
Return on assets%
13.82
15.23
15.19
12.22
15.10
15.87
15.00
13.69
13.31
11.32
12.12
13.69
14.41
36
0.27
EPS¥
0.10
0.10
0.11
0.11
0.11
0.12
0.12
0.12
0.12
0.11
0.30
0.67%
1.41%
—
18.41
EPS growth%
7.07
8.45
7.15
9.16
8.67
10.13
9.16
7.66
7.64
7.01
22.37
7.66
8.06
68
0.08
Bookvalue per sh¥
0.13
0.13
0.12
0.13
0.13
0.15
0.16
0.15
0.15
0.14
0.21
1.48%
0.54%
—
0.28
FCF per share¥
0.13
0.14
0.16
0.15
0.16
0.16
0.15
0.15
0.16
0.17
0.10
0.74%
2.89%
—
0.07
Dividend per sh¥
0.44
0.42
0.45
0.53
0.60
0.68
0.73
0.72
0.82
0.94
0.30
9.43%
9.21%
—
21.70
Div yield (avg)%
14.31
17.26
16.89
15.65
16.79
15.91
17.78
16.81
16.05
14.90
14.93
16.05
16.42
23
27.09
Payout ratio%
31.28
30.37
28.39
27.53
27.05
26.83
25.42
27.39
25.25
24.92
2.09
25.42
27.22
87
8.622
Shares (diluted)B
8.559
8.645
8.168
9.249
10.07
10.75
11.15
10.92
10.92
11.44
8.905
2.58%
2.37%
55
2.10
Buyback yield%
4.57
5.10
5.72
3.74
1.36
1.11
0.40
2.26
3.61
2.20
28.24
2.20
2.94
94
1.503
D/E ratiox
0.719
0.800
0.909
0.859
0.929
0.935
0.905
0.898
0.822
0.865
0.387
0.898
0.881
85
4.208
Enterprise value¥B
0.609
0.661
0.628
0.662
0.644
0.677
0.662
0.654
0.639
0.687
2.202
1.29%
1.59%
38
1.887
LT debt¥B
4.426
4.731
5.112
4.643
4.966
5.302
5.828
6.123
5.780
5.618
2.047
2.50%
1.83%
8
Revenue
¥6.691B
7.22%
1.00×
Cost of revenue
¥3.674B
7.15%
0.99×
Operating expenses
¥924.3M
8.06%
1.08×
Cash and investments
16.76%
Goodwill & intangibles
14.38%
Spread over hurdle
40.55%