0.596
Revenue¥B
7.657
7.803
8.041
8.319
8.578
8.993
9.331
9.734
9.988
10.48
0.666
4.10%
3.37%
22
5.48
Revenue growth%
19.95
21.16
20.03
18.26
17.91
19.38
17.02
15.93
13.85
14.95
15.19
15.93
18.09
84
21.58
Gross margin%
8.15
5.16
5.82
6.36
6.71
8.31
6.81
5.02
3.45
2.37
25.71
5.02
6.09
63
2.23
Operating margin%
24.56
27.18
28.81
29.29
29.69
28.69
26.56
24.53
25.98
28.55
12.83
26.56
27.87
26
7.04
Net margin%
14.76
12.01
13.54
10.82
12.88
12.59
10.61
9.55
10.48
9.48
14.35
10.48
11.41
33
34.12
P/E ratio (avg)x
32.69
33.69
36.34
34.81
33.76
37.06
41.46
45.20
46.27
44.25
9.005
44.25
36.70
15
25.22
EV/EBITx
36.41
42.76
45.93
51.63
57.34
63.03
72.06
69.93
72.86
82.02
10.45
72.06
60.19
92
29.87
FCF yield (avg)%
27.01
29.03
29.47
31.97
33.45
33.29
34.03
34.83
36.24
34.97
29.50
34.83
33.37
86
16.53
FCF margin%
0.40
0.40
3.16
3.10
3.83
2.13
1.67
2.36
4.09
2.20
20.82
2.20
2.28
89
1.239
FCF / Net incomex
1.519
1.397
1.371
1.559
1.752
1.625
1.861
1.701
1.938
2.092
0.916
1.861
1.663
69
9.56
ROIC%
15.74
13.92
13.05
12.02
13.33
12.69
10.66
13.01
12.03
14.96
21.93
12.69
13.03
60
7.76
Return on equity%
25.92
27.67
29.74
27.13
27.49
27.33
25.41
24.92
24.54
25.04
18.77
25.04
26.52
84
3.31
Return on assets%
9.98
7.86
8.34
7.41
9.62
8.06
5.90
3.22
6.19
5.05
11.46
5.90
7.64
87
0.50
EPS¥
0.39
0.44
0.41
0.41
0.47
0.45
0.44
0.43
0.42
0.45
0.55
(0.97%)
2.70%
—
14.20
EPS growth%
14.43
12.03
12.38
12.34
11.30
12.15
13.77
11.82
11.44
12.62
18.23
12.15
12.24
59
0.10
Bookvalue per sh¥
0.44
0.50
0.47
0.47
0.48
0.47
0.54
0.58
0.60
0.63
0.25
5.72%
3.74%
—
0.35
FCF per share¥
0.11
0.11
0.12
0.12
0.13
0.14
0.15
0.15
0.15
0.16
0.19
3.42%
3.87%
—
0.17
Dividend per sh¥
0.21
0.21
0.23
0.24
0.24
0.26
0.30
0.30
0.33
0.32
0.20
6.09%
4.02%
—
27.27
Div yield (avg)%
15.24
17.28
15.67
14.25
14.39
11.57
9.65
8.87
7.70
9.84
27.79
9.65
12.91
16
17.65
Payout ratio%
22.55
24.82
24.76
25.35
22.79
21.98
20.80
19.13
18.63
16.71
18.64
19.13
22.26
25
16.00
Shares (diluted)B
24.79
26.12
27.15
27.57
27.12
31.18
33.60
39.44
46.65
52.08
16.02
13.94%
8.39%
76
10.74
Buyback yield%
10.83
9.84
12.74
10.29
9.95
7.66
9.60
7.13
6.82
6.19
10.95
7.13
9.72
11
1.447
D/E ratiox
0.944
0.977
1.028
0.997
1.067
0.957
0.853
0.788
0.832
0.898
1.482
0.853
0.951
11
2.749
Enterprise value¥B
10.60
10.04
9.487
9.230
8.323
8.722
9.559
9.294
9.263
10.13
7.032
4.01%
(0.51%)
15
1.982
LT debt¥B
7.573
6.912
6.778
7.052
7.723
8.353
8.778
9.437
10.40
10.11
11.12
5.54%
3.91%
92
Revenue
¥10.48B
3.37%
1.00×
Cost of revenue
¥4.981B
3.38%
1.00×
Operating expenses
¥1.940B
3.71%
1.03×
Cash and investments
15.80%
Spread over hurdle
21.55%