1.176
Revenue¥B
0.901
0.925
0.955
0.986
1.021
1.044
1.042
1.053
1.070
1.101
1.207
1.53%
2.30%
43
14.76
Revenue growth%
5.48
3.52
1.89
3.83
3.04
1.39
0.40
0.40
1.85
3.38
17.05
1.39
2.46
23
7.71
Gross margin%
8.73
8.35
5.82
4.11
5.81
6.33
6.85
6.44
6.40
5.72
29.87
6.40
6.36
33
8.68
Operating margin%
20.62
19.72
22.56
23.62
23.83
22.03
20.64
22.45
22.02
23.83
2.84
22.03
22.24
77
23.76
Net margin%
18.39
21.29
24.09
22.85
20.65
20.76
23.10
25.07
23.95
22.28
25.37
23.10
22.57
62
36.89
P/E ratio (avg)x
34.70
31.30
31.20
31.37
33.68
35.63
38.67
36.67
34.54
36.09
23.43
36.09
34.62
14
20.49
EV/EBITx
35.44
33.28
31.17
35.06
39.65
39.10
38.33
41.05
39.53
38.34
12.03
39.10
38.34
68
24.39
FCF yield (avg)%
21.44
18.70
19.06
16.82
15.48
16.48
16.79
17.42
17.49
17.88
10.10
17.42
17.46
73
22.21
FCF margin%
20.43
19.73
22.24
20.77
22.08
21.08
23.08
20.66
22.92
22.29
13.55
22.29
21.58
67
1.336
FCF / Net incomex
0.939
0.918
0.818
0.841
0.946
0.858
0.803
0.716
0.707
0.788
0.565
0.788
0.830
44
8.55
ROIC%
8.29
6.82
9.77
9.82
12.46
15.41
18.13
19.35
21.89
19.98
27.47
19.35
13.94
18
15.06
Return on equity%
25.66
24.52
26.93
28.15
30.17
27.59
26.98
24.37
25.78
24.04
12.68
25.78
26.35
86
19.18
Return on assets%
9.67
11.03
13.02
11.79
12.37
14.04
11.69
9.02
10.10
9.54
27.96
10.10
11.36
27
0.16
EPS¥
1.40
1.28
1.44
1.61
1.51
1.43
1.35
1.28
1.19
1.23
0.18
(4.11%)
(0.46%)
—
9.73
EPS growth%
24.52
21.96
21.54
23.86
22.18
21.53
22.25
24.58
25.75
26.98
5.45
24.58
23.06
48
1.09
Bookvalue per sh¥
0.91
0.90
1.01
1.02
1.09
1.10
1.28
1.35
1.63
1.74
0.31
9.76%
8.46%
—
0.19
FCF per share¥
0.92
1.04
1.20
1.38
1.61
1.60
1.76
1.93
1.94
1.97
0.78
4.17%
9.91%
—
0.70
Dividend per sh¥
0.28
0.24
0.21
0.22
0.24
0.22
0.24
0.22
0.20
0.19
0.93
(4.39%)
(4.11%)
—
21.47
Div yield (avg)%
25.20
27.66
30.00
30.41
32.40
31.41
31.98
33.97
34.12
32.57
12.13
32.57
31.69
40
14.07
Payout ratio%
18.96
19.52
19.79
19.91
20.79
22.36
22.61
21.33
18.81
16.40
2.05
21.33
19.85
91
1.100
Shares (diluted)B
1.525
1.563
1.566
1.612
1.803
2.023
2.058
1.941
1.864
1.977
1.080
1.86%
3.82%
32
5.79
Buyback yield%
8.47
7.53
8.76
8.29
10.86
10.66
9.60
9.29
7.17
6.15
28.68
9.29
8.62
57
1.066
D/E ratiox
0.187
0.221
0.228
0.246
0.248
0.267
0.260
0.304
0.334
0.330
1.095
0.304
0.254
16
103.4
Enterprise value¥M
514.2
522.5
602.7
653.2
698.2
687.9
700.1
737.6
741.3
791.3
901.2
2.54%
3.94%
60
0.266
LT debt¥B
0.899
1.013
1.096
1.203
1.344
1.599
1.742
2.065
2.073
2.222
0.618
10.57%
9.41%
48
Revenue
¥1.101B
2.30%
1.00×
Cost of revenue
¥484.8M
2.13%
0.98×
Operating expenses
¥282.9M
2.74%
1.04×
Cash and investments
18.47%
Goodwill & intangibles
15.68%
Spread over hurdle
89.04%