0.695
Revenue¥B
4.316
4.298
4.238
4.292
4.341
4.416
4.468
4.569
4.528
4.469
0.762
0.58%
0.23%
55
20.49
Revenue growth%
9.54
8.60
8.25
8.00
6.72
4.34
6.17
3.92
3.33
0.91
9.93
3.92
6.45
60
23.20
Gross margin%
31.06
29.05
27.18
26.98
26.34
29.28
26.79
25.15
27.55
27.73
9.89
27.55
27.36
50
16.92
Operating margin%
24.94
24.95
23.81
24.33
26.48
27.95
29.90
27.97
26.06
28.40
16.43
27.97
26.27
63
11.96
Net margin%
17.22
16.62
16.40
14.49
11.53
9.99
12.61
14.00
16.30
15.36
6.33
14.00
14.93
70
22.68
P/E ratio (avg)x
15.58
15.93
17.74
19.75
20.45
24.06
24.46
25.75
30.36
35.14
6.538
25.75
22.26
60
29.34
EV/EBITx
28.81
30.36
31.22
32.15
34.51
37.04
37.54
36.31
37.95
39.05
10.02
37.54
35.41
49
23.21
FCF yield (avg)%
22.92
24.33
24.06
24.60
24.57
26.59
27.52
24.88
23.47
25.37
18.01
25.37
24.59
89
16.26
FCF margin%
26.22
26.46
28.65
30.22
32.40
33.02
33.43
31.86
34.05
36.50
28.83
33.43
32.13
57
1.627
FCF / Net incomex
1.336
1.279
1.353
1.436
1.498
1.534
1.487
1.564
1.539
1.697
0.460
1.539
1.493
40
10.09
ROIC%
15.52
13.89
15.95
13.55
16.34
17.71
14.71
13.61
11.91
11.74
27.80
13.61
14.30
89
8.55
Return on equity%
5.59
2.93
2.05
0.55
0.40
2.83
2.34
3.26
4.20
3.71
16.53
3.26
2.88
27
26.73
Return on assets%
16.24
15.11
17.59
17.28
16.63
17.58
17.03
17.24
14.36
14.87
22.52
17.03
16.83
53
0.03
EPS¥
0.35
0.39
0.46
0.47
0.49
0.58
0.67
0.80
0.84
0.83
0.03
11.22%
9.90%
—
4.83
EPS growth%
11.04
11.89
14.68
15.27
16.31
15.99
17.15
16.76
15.39
17.67
15.28
16.76
15.69
39
0.21
Bookvalue per sh¥
0.05
0.04
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.12
(5.24%)
(5.17%)
—
0.18
FCF per share¥
0.25
0.28
0.29
0.30
0.35
0.36
0.36
0.42
0.43
0.43
0.08
4.36%
7.06%
—
0.07
Dividend per sh¥
0.18
0.17
0.17
0.19
0.17
0.17
0.17
0.15
0.17
0.19
0.16
2.18%
1.39%
—
13.06
Div yield (avg)%
24.85
26.48
28.15
25.16
27.22
24.36
27.03
27.15
28.42
30.36
17.94
27.15
27.09
30
19.24
Payout ratio%
30.63
31.36
30.49
31.23
32.97
33.93
35.96
34.81
35.01
34.78
14.04
34.81
33.45
43
10.43
Shares (diluted)B
20.24
19.92
23.87
24.15
24.27
24.13
24.06
26.58
32.06
31.63
10.35
5.44%
6.02%
20
27.98
Buyback yield%
4.17
6.46
6.80
4.05
4.72
2.60
0.74
0.40
0.40
3.28
10.37
0.74
3.66
46
1.734
D/E ratiox
0.339
0.326
0.321
0.295
0.315
0.337
0.320
0.313
0.294
0.308
0.498
0.313
0.317
8
5.663
Enterprise value¥B
3.591
3.837
3.977
4.479
5.010
5.315
5.555
5.895
5.511
5.119
4.993
0.43%
4.34%
59
5.500
LT debt¥B
3.479
3.890
4.616
5.568
6.722
7.325
7.325
7.770
8.951
10.39
2.572
9.11%
12.25%
54
Revenue
¥4.469B
0.23%
1.00×
Cost of revenue
¥2.634B
0.25%
1.00×
Operating expenses
¥928.1M
0.34%
1.01×
Cash and investments
16.43%
Goodwill & intangibles
16.13%
Spread over hurdle
12.69%