0.323
Revenue¥M
1.344
1.383
1.407
1.433
1.441
1.510
1.540
1.565
1.613
1.641
0.336
2.63%
2.17%
17
6.61
Revenue growth%
13.59
16.07
16.26
18.60
21.56
20.27
21.81
21.03
19.27
21.32
4.21
21.03
19.77
27
18.35
Gross margin%
23.99
24.23
22.50
24.42
24.56
26.25
25.03
25.27
25.11
22.85
11.35
25.11
24.49
82
28.15
Operating margin%
18.56
20.64
19.30
20.64
22.25
22.12
22.89
20.62
19.37
21.32
9.99
21.32
20.64
14
16.33
Net margin%
1.63
0.56
3.22
4.20
3.59
0.61
0.40
0.40
0.40
0.40
8.93
0.40
0.59
25
32.41
P/E ratio (avg)x
30.67
30.48
32.06
29.78
31.79
32.04
33.15
30.94
33.43
29.17
12.16
32.04
31.37
12
32.16
EV/EBITx
31.39
28.95
26.15
24.09
23.35
22.62
20.24
21.38
20.65
22.22
8.979
21.38
22.98
85
2.33
FCF yield (avg)%
26.14
25.95
26.04
27.61
27.63
28.43
27.31
27.03
26.81
27.53
14.08
27.31
27.17
42
19.89
FCF margin%
4.02
5.06
3.37
0.82
0.40
1.04
0.40
2.36
3.50
3.43
7.09
2.36
2.87
69
0.536
FCF / Net incomex
2.010
2.051
1.951
2.173
2.034
2.296
2.120
2.400
2.643
2.683
1.083
2.400
2.147
92
6.78
ROIC%
18.60
17.50
18.16
17.29
18.50
17.79
15.33
13.72
15.34
13.94
29.38
15.33
17.39
71
8.35
Return on equity%
7.42
8.40
8.84
8.80
6.95
8.81
11.81
13.47
15.02
16.39
8.10
13.47
8.83
27
13.16
Return on assets%
23.84
21.76
18.88
20.48
19.95
21.37
23.93
25.14
26.63
26.03
7.12
25.14
22.80
25
0.22
EPS¥
0.15
0.17
0.16
0.17
0.17
0.16
0.17
0.18
0.19
0.17
0.24
0.52%
2.75%
—
24.16
EPS growth%
0.48
3.20
3.60
4.11
4.31
2.89
1.98
2.86
4.49
1.63
20.25
2.86
3.04
59
0.20
Bookvalue per sh¥
0.31
0.32
0.34
0.36
0.35
0.37
0.38
0.37
0.43
0.46
0.16
5.40%
4.05%
—
0.11
FCF per share¥
0.16
0.18
0.21
0.22
0.23
0.22
0.22
0.24
0.28
0.28
0.10
3.64%
5.83%
—
0.20
Dividend per sh¥
0.20
0.21
0.21
0.23
0.25
0.26
0.31
0.31
0.33
0.39
0.07
9.71%
8.58%
—
18.75
Div yield (avg)%
14.01
16.77
16.34
16.52
18.92
21.32
22.76
20.76
18.77
19.04
5.37
20.76
18.84
40
12.24
Payout ratio%
4.88
3.49
1.85
4.06
5.63
4.18
2.86
3.63
5.93
7.52
10.17
4.18
4.12
75
2.854
Shares (diluted)M
2.942
2.969
3.420
3.545
3.441
3.889
3.767
4.156
4.077
3.871
2.735
2.38%
3.57%
20
26.71
Buyback yield%
29.18
27.98
29.64
29.85
32.56
31.83
29.19
31.22
31.20
32.26
16.46
31.22
30.52
54
1.595
D/E ratiox
1.203
1.353
1.405
1.359
1.349
1.439
1.455
1.545
1.720
1.735
0.604
1.545
1.422
29
1.327
Enterprise value¥M
1.149
1.054
1.169
1.269
1.172
1.142
1.044
1.091
1.107
1.102
1.107
(1.23%)
(0.36%)
90
1.506
LT debt¥M
1.482
1.647
1.743
1.643
1.565
1.771
1.886
2.166
2.257
2.280
1.057
7.81%
5.84%
16
Revenue
¥1.641M
2.17%
1.00×
Cost of revenue
¥0.865M
2.36%
1.02×
Operating expenses
¥0.293M
1.47%
0.93×
Cash and investments
17.24%
Spread over hurdle
10.18%