0.857
Revenue¥B
0.842
0.887
0.927
0.965
0.976
1.025
1.048
1.072
1.124
1.161
0.943
3.53%
3.33%
45
2.77
Revenue growth%
18.14
20.51
20.36
18.08
15.14
12.67
10.37
8.34
6.98
5.10
24.97
8.34
13.91
84
5.84
Gross margin%
7.35
9.52
10.08
11.32
12.05
11.21
13.15
15.74
17.01
18.45
22.52
15.74
11.68
85
10.90
Operating margin%
25.71
25.51
27.67
25.94
28.81
26.02
23.47
25.08
27.23
25.16
6.85
25.16
25.83
89
10.21
Net margin%
4.70
2.01
4.24
1.69
0.40
2.80
0.40
2.97
4.64
6.51
26.55
2.97
2.88
86
11.73
P/E ratio (avg)x
50.27
54.50
60.56
63.58
69.27
71.50
70.65
66.18
64.07
59.81
16.90
66.18
63.83
13
26.78
EV/EBITx
53.00
54.30
63.20
71.99
82.66
91.01
103.3
105.7
111.6
127.4
17.89
105.7
86.84
89
19.49
FCF yield (avg)%
30.62
31.83
30.30
31.05
29.23
28.60
30.90
30.07
31.18
31.45
24.19
30.90
30.76
66
3.61
FCF margin%
22.86
21.19
18.43
16.04
15.18
12.33
10.57
13.07
13.91
15.41
14.32
13.07
15.29
86
1.699
FCF / Net incomex
0.325
0.298
0.306
0.291
0.301
0.305
0.291
0.319
0.328
0.364
0.691
0.319
0.306
48
23.21
ROIC%
27.79
26.17
27.42
27.58
26.08
24.61
22.77
23.79
23.67
22.19
21.26
23.67
25.34
15
7.15
Return on equity%
12.40
10.48
8.54
11.05
9.90
8.54
11.51
10.60
13.58
16.04
12.70
11.51
10.83
30
16.21
Return on assets%
10.24
11.12
11.02
8.73
8.69
9.81
11.05
9.28
12.01
13.13
13.78
11.05
10.63
80
0.24
EPS¥
0.69
0.63
0.54
0.54
0.58
0.50
0.46
0.43
0.45
0.43
0.24
(5.56%)
(4.80%)
—
21.64
EPS growth%
17.58
18.63
19.07
21.09
23.03
22.28
19.39
21.70
24.59
24.57
11.94
22.28
21.39
32
0.27
Bookvalue per sh¥
0.43
0.40
0.38
0.35
0.35
0.37
0.33
0.35
0.34
0.33
0.62
(1.29%)
(4.14%)
—
0.58
FCF per share¥
0.16
0.17
0.19
0.19
0.18
0.20
0.22
0.23
0.27
0.31
0.38
10.66%
7.05%
—
0.20
Dividend per sh¥
0.23
0.22
0.21
0.22
0.25
0.24
0.27
0.28
0.31
0.33
0.36
6.06%
3.76%
—
26.98
Div yield (avg)%
25.60
27.54
29.07
29.28
29.66
27.49
29.92
27.97
26.10
28.88
10.64
27.97
28.42
85
9.11
Payout ratio%
18.94
18.19
21.04
19.91
18.73
21.30
20.04
20.08
18.85
18.51
6.23
20.04
19.43
20
1.122
Shares (diluted)B
1.559
1.714
1.698
1.533
1.602
1.723
1.557
1.662
1.561
1.406
1.104
(2.58%)
(0.02%)
78
24.01
Buyback yield%
26.18
28.53
27.76
29.00
28.11
28.41
28.56
25.71
25.94
24.10
22.91
25.94
27.93
84
0.111
D/E ratiox
1.755
1.690
1.582
1.467
1.611
1.824
2.004
2.302
2.187
2.162
0.268
2.162
1.789
48
593.4
Enterprise value¥M
381.0
374.9
324.7
349.3
303.3
299.6
268.2
265.1
284.1
301.0
304.8
(0.15%)
(2.90%)
8
970.9
LT debt¥M
139.8
161.4
180.3
179.8
196.0
222.3
250.9
239.5
228.4
233.6
73.21
3.57%
6.62%
30
Revenue
¥1.161B
3.33%
1.00×
Cost of revenue
¥520.5M
3.08%
0.98×
Operating expenses
¥245.4M
3.11%
0.98×
Goodwill & intangibles
19.80%
Cash and investments
16.81%
Spread over hurdle
12.97%