0.596
Revenue¥B
1.259
1.335
1.403
1.473
1.566
1.629
1.721
1.763
1.826
1.895
0.641
3.89%
4.54%
24
18.88
Revenue growth%
23.37
21.79
21.01
20.71
22.88
21.84
22.70
23.09
21.52
19.94
13.98
21.84
21.81
85
7.38
Gross margin%
18.17
19.35
19.24
20.21
17.47
17.53
14.78
14.20
12.15
13.61
9.72
14.20
17.50
8
9.75
Operating margin%
18.26
16.18
17.81
20.44
18.67
21.33
18.51
15.78
18.53
20.58
11.66
18.53
18.52
54
20.92
Net margin%
22.49
24.05
22.89
22.72
23.23
23.67
22.78
24.99
26.21
27.87
25.07
24.99
23.45
78
13.05
P/E ratio (avg)x
17.07
18.20
21.78
21.70
23.36
23.68
23.99
28.87
28.36
32.66
25.31
28.36
23.52
8
16.57
EV/EBITx
6.186
6.703
6.665
6.830
7.432
7.521
8.069
8.638
9.126
9.014
28.47
8.638
7.476
88
13.74
FCF yield (avg)%
29.05
31.54
32.04
34.84
33.20
32.66
34.60
32.33
32.40
33.52
4.80
32.66
32.53
19
25.99
FCF margin%
3.02
5.51
6.74
4.00
5.72
4.34
2.44
1.57
0.40
1.27
24.43
1.57
3.51
35
0.580
FCF / Net incomex
1.114
0.984
0.913
0.835
0.894
0.867
0.949
0.853
0.805
0.856
1.476
0.856
0.881
29
25.07
ROIC%
18.93
20.65
19.09
20.20
22.61
19.84
18.80
21.49
20.58
20.71
24.58
20.58
20.39
56
5.78
Return on equity%
11.22
12.58
9.85
10.22
10.31
8.55
6.46
5.00
4.00
3.69
14.66
5.00
9.20
86
18.82
Return on assets%
19.08
17.17
14.95
16.85
17.59
15.41
18.10
17.51
19.95
19.62
22.68
18.10
17.55
24
0.12
EPS¥
0.54
0.51
0.52
0.56
0.50
0.55
0.51
0.53
0.58
0.61
0.13
4.18%
0.57%
—
16.95
EPS growth%
12.45
14.84
17.68
15.03
16.60
14.45
15.01
13.46
13.37
11.72
28.03
13.46
14.65
86
0.30
Bookvalue per sh¥
0.56
0.52
0.51
0.54
0.61
0.63
0.73
0.69
0.79
0.76
0.42
4.69%
4.73%
—
0.60
FCF per share¥
0.13
0.12
0.13
0.13
0.13
0.14
0.13
0.11
0.11
0.09
0.11
(6.47%)
(4.33%)
—
0.24
Dividend per sh¥
0.18
0.19
0.18
0.17
0.17
0.16
0.16
0.16
0.16
0.16
0.61
(0.69%)
(0.34%)
—
22.57
Div yield (avg)%
13.39
12.24
10.17
8.02
8.04
6.34
7.08
4.58
1.69
2.17
5.75
4.58
7.55
84
15.91
Payout ratio%
16.58
14.63
13.95
11.32
12.42
10.83
11.15
9.00
9.62
7.26
2.18
9.62
11.23
89
1.297
Shares (diluted)B
1.523
1.684
1.765
2.037
2.323
2.625
2.866
2.895
2.795
2.665
1.287
2.78%
5.36%
51
18.58
Buyback yield%
7.42
10.12
8.05
9.63
12.04
10.13
8.57
11.22
9.37
10.80
13.13
10.13
9.88
15
0.364
D/E ratiox
0.379
0.408
0.400
0.461
0.540
0.631
0.597
0.659
0.684
0.694
1.059
0.659
0.568
51
0.174
Enterprise value¥B
2.637
3.135
3.119
3.338
3.806
4.287
4.656
4.577
4.581
5.495
1.980
7.62%
8.22%
20
1.204
LT debt¥B
2.271
2.512
2.428
2.326
2.315
2.159
2.443
2.773
3.163
3.404
2.364
8.01%
3.61%
91
Revenue
¥1.895B
4.54%
1.00×
Cost of revenue
¥1.189B
4.73%
1.02×
Operating expenses
¥363.1M
4.90%
1.04×
Goodwill & intangibles
19.84%
Property and equipment
16.79%
Cash and investments
15.95%
Spread over hurdle
(1.56%)